1.218
Revenue¥B
1.506
1.528
1.524
1.500
1.517
1.499
1.496
1.487
1.456
1.476
1.320
(0.55%)
(0.11%)
86
14.17
Revenue growth%
27.85
29.80
31.72
34.50
32.84
35.74
32.78
35.43
32.93
30.15
4.49
32.93
32.81
13
5.26
Gross margin%
26.17
28.26
25.50
22.57
23.18
20.31
22.49
24.95
26.67
26.72
25.60
24.95
25.23
30
18.60
Operating margin%
12.88
12.04
13.75
10.80
12.77
15.03
15.21
17.61
18.22
21.05
19.01
17.61
14.39
75
23.22
Net margin%
17.51
17.47
16.20
17.06
19.86
20.08
19.09
22.06
22.25
23.17
2.14
22.06
19.48
18
32.11
P/E ratio (avg)x
48.44
48.31
56.68
64.23
71.21
80.33
77.93
90.50
99.52
108.7
23.73
90.50
74.57
18
7.503
EV/EBITx
28.35
30.87
30.52
33.37
35.11
37.73
39.88
39.86
45.25
48.49
31.92
39.88
36.42
58
11.48
FCF yield (avg)%
14.66
15.32
14.09
14.86
15.14
17.98
16.27
18.87
17.73
18.23
22.79
17.98
15.79
17
29.16
FCF margin%
19.58
21.06
21.91
22.48
22.98
20.89
21.97
22.39
20.11
17.74
27.54
20.89
21.48
41
1.273
FCF / Net incomex
0.939
0.869
0.974
0.974
0.928
0.876
0.842
0.934
0.949
0.869
1.722
0.876
0.931
61
5.03
ROIC%
28.39
27.21
25.44
25.85
23.36
20.50
19.15
21.90
21.37
24.12
13.85
21.37
23.74
85
29.58
Return on equity%
18.96
19.19
17.78
19.14
21.37
22.88
22.94
23.29
20.49
20.73
17.10
22.88
20.61
29
27.40
Return on assets%
2.65
2.43
3.42
2.41
4.37
5.24
3.55
1.21
0.40
2.11
29.14
2.11
2.54
23
0.53
EPS¥
0.26
0.24
0.21
0.20
0.21
0.19
0.18
0.19
0.17
0.17
0.55
(4.08%)
(3.81%)
—
8.30
EPS growth%
8.70
7.20
8.78
8.75
8.59
5.76
8.21
10.12
9.63
7.80
20.18
8.21
8.65
20
0.63
Bookvalue per sh¥
0.43
0.42
0.40
0.37
0.36
0.41
0.45
0.44
0.49
0.45
0.19
4.41%
0.20%
—
0.45
FCF per share¥
0.18
0.19
0.21
0.22
0.23
0.25
0.30
0.31
0.35
0.41
0.70
12.78%
10.19%
—
0.41
Dividend per sh¥
0.28
0.27
0.26
0.24
0.24
0.24
0.26
0.24
0.22
0.20
0.34
(3.26%)
(3.11%)
—
20.03
Div yield (avg)%
21.61
22.07
22.07
19.44
18.25
18.47
20.04
18.40
18.60
18.76
27.72
18.60
19.10
82
29.11
Payout ratio%
15.33
17.71
15.38
15.86
14.64
14.47
13.17
12.04
12.78
10.78
14.55
12.78
14.55
61
0.974
Shares (diluted)B
0.894
1.018
1.145
1.072
1.182
1.144
1.060
1.006
1.100
1.195
0.985
0.22%
2.15%
14
15.28
Buyback yield%
33.80
35.63
32.86
31.24
32.89
30.07
27.25
27.33
29.78
32.61
18.64
29.78
31.93
6
0.357
D/E ratiox
2.127
2.475
2.441
2.548
2.943
3.419
3.276
3.290
3.395
3.837
1.648
3.395
3.109
51
0.482
Enterprise value¥B
1.721
1.677
1.852
1.904
1.865
2.153
2.301
2.477
2.510
2.505
1.271
6.08%
3.67%
69
1.150
LT debt¥B
0.692
0.678
0.634
0.567
0.568
0.581
0.594
0.610
0.563
0.525
1.245
(1.58%)
(2.31%)
70
Revenue
¥1.476B
(0.11%)
1.00×
Cost of revenue
¥992.1M
(0.21%)
0.99×
Operating expenses
¥290.8M
(0.08%)
1.00×
Goodwill & intangibles
22.29%
Cash and investments
14.20%
Spread over hurdle
(0.81%)