1.481
Revenue¥B
1.858
1.959
1.989
2.050
2.074
2.192
2.274
2.348
2.389
2.424
1.603
3.17%
3.16%
47
16.88
Revenue growth%
20.34
18.24
18.13
15.91
15.23
12.45
9.50
10.86
12.65
11.25
8.95
11.25
13.94
36
8.78
Gross margin%
16.02
13.75
14.22
12.91
14.10
15.85
17.19
19.08
18.00
20.13
15.45
18.00
15.94
43
28.23
Operating margin%
31.90
30.21
30.93
33.52
30.79
27.79
24.87
26.31
26.35
25.55
26.14
26.31
29.00
5
4.80
Net margin%
14.52
15.06
16.50
13.93
11.58
12.83
15.33
14.43
12.75
11.65
2.36
12.83
14.18
84
10.21
P/E ratio (avg)x
21.46
19.19
17.53
15.79
14.33
12.19
13.25
14.11
13.36
13.43
9.610
13.36
14.22
19
23.16
EV/EBITx
33.86
38.03
41.00
47.74
49.93
58.14
66.35
70.88
76.79
76.46
10.52
70.88
54.03
22
29.20
FCF yield (avg)%
13.88
12.21
10.71
8.51
10.53
10.86
13.23
11.46
10.11
7.57
18.21
10.86
10.78
13
22.02
FCF margin%
26.11
26.88
29.88
31.61
30.58
28.37
27.89
25.83
28.66
27.19
10.34
27.89
28.13
56
1.781
FCF / Net incomex
0.487
0.455
0.476
0.438
0.423
0.464
0.489
0.456
0.407
0.408
0.491
0.456
0.455
24
13.75
ROIC%
19.17
18.36
17.73
15.58
14.14
16.37
14.92
13.11
14.07
14.10
24.41
14.10
15.25
35
26.97
Return on equity%
31.30
29.10
28.88
27.55
30.52
28.46
26.17
24.55
27.07
24.17
24.79
26.17
28.00
54
3.53
Return on assets%
16.74
17.26
15.57
14.00
12.49
9.90
12.27
14.07
11.37
13.45
25.27
12.27
13.73
16
0.29
EPS¥
0.64
0.72
0.65
0.70
0.79
0.90
0.98
1.06
1.00
1.13
0.31
7.41%
5.42%
—
24.23
EPS growth%
4.14
2.02
1.97
3.47
2.20
1.75
0.40
3.14
1.49
3.33
25.77
1.75
2.11
20
0.98
Bookvalue per sh¥
0.18
0.20
0.22
0.22
0.25
0.26
0.29
0.31
0.34
0.35
0.83
6.54%
7.03%
—
0.47
FCF per share¥
0.68
0.68
0.68
0.67
0.70
0.69
0.66
0.65
0.65
0.68
1.01
(0.79%)
0.16%
—
0.56
Dividend per sh¥
0.33
0.33
0.28
0.27
0.27
0.25
0.27
0.25
0.21
0.18
1.03
(7.68%)
(6.55%)
—
27.78
Div yield (avg)%
3.03
3.11
0.40
0.40
0.40
2.92
2.31
3.13
4.94
4.83
8.18
3.13
2.98
25
12.09
Payout ratio%
23.18
25.42
27.69
26.59
28.84
28.35
26.80
26.91
27.92
28.37
13.58
27.92
27.30
19
1.495
Shares (diluted)B
1.788
1.971
1.968
2.090
2.224
2.234
2.216
2.522
2.650
2.713
1.497
4.05%
4.21%
81
6.44
Buyback yield%
16.25
18.54
16.98
19.56
17.23
15.58
17.74
18.32
17.92
20.10
13.42
17.92
17.83
16
0.189
D/E ratiox
1.453
1.544
1.708
1.882
2.032
2.124
2.142
2.426
2.336
2.655
1.160
2.336
2.078
19
1,921
Enterprise value¥M
341.6
368.4
415.1
473.8
481.1
539.1
501.2
517.4
515.2
510.4
511.0
1.19%
3.95%
25
0.724
LT debt¥B
1.405
1.327
1.276
1.392
1.281
1.300
1.303
1.491
1.373
1.336
1.438
0.84%
0.11%
50
Revenue
¥2.424B
3.16%
1.00×
Cost of revenue
¥1.395B
2.76%
0.96×
Operating expenses
¥355.2M
4.12%
1.10×
Cash and investments
19.84%
Goodwill & intangibles
18.35%
Spread over hurdle
21.45%