1.470
Revenue¥B
1.570
1.580
1.593
1.628
1.682
1.689
1.731
1.730
1.770
1.814
1.534
1.52%
1.75%
71
5.11
Revenue growth%
27.55
29.68
30.25
32.46
30.84
28.08
28.09
28.96
31.52
32.78
21.65
28.96
29.96
53
18.08
Gross margin%
25.45
27.55
25.65
28.30
29.40
26.77
24.31
21.87
24.05
23.89
10.88
24.05
25.55
34
2.31
Operating margin%
26.89
29.31
29.69
32.38
30.48
29.64
28.17
30.21
28.52
27.39
4.75
28.52
29.48
32
4.02
Net margin%
0.40
0.40
0.40
0.52
0.40
0.58
2.65
0.52
3.08
1.28
4.43
1.28
0.52
86
13.50
P/E ratio (avg)x
17.47
17.19
15.10
14.80
15.04
13.50
12.26
10.69
9.765
9.559
28.44
10.69
14.15
78
23.93
EV/EBITx
39.14
44.10
50.99
54.77
55.20
53.82
52.61
62.95
70.57
73.40
34.73
62.95
54.30
34
17.29
FCF yield (avg)%
7.81
9.03
7.30
8.96
11.33
13.42
13.91
15.57
16.43
19.14
5.33
15.57
12.38
5
12.47
FCF margin%
10.40
7.49
10.38
11.09
10.21
8.48
7.45
4.86
6.78
3.82
4.84
6.78
7.98
75
1.142
FCF / Net incomex
1.544
1.507
1.615
1.836
2.043
2.322
2.499
2.590
2.887
2.894
0.786
2.590
2.183
45
23.64
ROIC%
6.97
9.33
10.41
10.08
12.72
14.93
16.58
17.24
16.25
16.82
2.32
16.58
13.83
38
13.82
Return on equity%
34.26
36.95
38.26
36.59
34.97
34.26
34.34
34.04
32.57
34.92
14.77
34.26
34.63
70
25.92
Return on assets%
9.44
7.46
7.12
7.72
5.81
6.42
5.33
6.56
4.99
4.46
12.27
5.33
6.49
15
0.15
EPS¥
0.75
0.70
0.65
0.67
0.63
0.60
0.68
0.66
0.60
0.56
0.16
(2.44%)
(1.65%)
—
6.83
EPS growth%
13.70
13.63
14.49
12.07
12.81
14.76
14.38
15.33
12.67
10.20
15.98
14.38
13.67
17
0.36
Bookvalue per sh¥
0.52
0.56
0.61
0.62
0.73
0.73
0.70
0.74
0.84
0.98
0.64
6.05%
7.62%
—
0.23
FCF per share¥
0.49
0.51
0.55
0.62
0.66
0.66
0.68
0.67
0.73
0.73
0.61
2.19%
5.06%
—
0.47
Dividend per sh¥
0.24
0.21
0.20
0.20
0.22
0.20
0.18
0.19
0.20
0.19
0.66
(2.54%)
(1.86%)
—
21.55
Div yield (avg)%
19.08
16.82
18.86
19.89
21.42
19.92
21.04
21.57
18.64
20.94
7.17
20.94
19.91
53
17.19
Payout ratio%
12.74
12.41
11.41
13.81
10.89
13.81
15.76
16.34
18.97
18.24
14.12
16.34
13.81
13
1.494
Shares (diluted)B
2.346
2.336
2.418
2.810
3.211
3.209
3.694
3.815
3.754
4.070
1.468
4.85%
5.39%
15
29.70
Buyback yield%
11.83
14.71
11.72
13.23
13.42
15.49
15.01
14.91
14.67
16.39
24.96
15.01
14.69
73
1.127
D/E ratiox
1.150
1.270
1.451
1.598
1.584
1.622
1.687
2.026
2.224
2.543
0.493
2.026
1.610
49
1.000
Enterprise value¥B
1.126
1.078
1.152
1.117
1.041
1.024
0.934
0.973
0.869
0.943
1.377
(1.95%)
(2.26%)
90
239.8
LT debt¥M
221.4
230.8
228.7
271.5
314.4
324.7
368.9
361.7
429.9
480.1
443.3
8.83%
8.50%
87
Revenue
¥1.814B
1.75%
1.00×
Cost of revenue
¥983.9M
1.53%
0.98×
Operating expenses
¥273.2M
2.54%
1.08×
Goodwill & intangibles
20.33%
Cash and investments
20.17%
Spread over hurdle
24.53%