2.731
Revenue¥B
1.850
1.917
1.932
1.952
1.977
2.052
2.139
2.181
2.275
2.338
2.815
3.41%
2.39%
50
9.36
Revenue growth%
22.83
23.14
23.57
24.58
26.89
24.91
25.18
26.88
24.84
24.04
21.59
24.91
24.71
93
8.56
Gross margin%
19.54
17.92
17.79
15.10
16.26
17.56
18.10
19.53
17.75
20.16
15.92
18.10
17.86
7
12.56
Operating margin%
14.13
12.57
14.63
13.05
13.13
12.39
13.13
13.79
16.58
18.01
6.42
13.79
13.46
81
12.77
Net margin%
1.51
0.40
1.27
2.21
2.30
4.03
4.92
6.53
8.22
8.07
24.97
6.53
3.17
39
34.32
P/E ratio (avg)x
10.59
10.29
11.35
11.13
12.16
11.07
10.77
9.589
8.878
8.244
31.20
9.589
10.68
53
6.853
EV/EBITx
30.38
27.48
27.07
26.62
26.31
25.97
25.44
28.20
30.02
30.43
26.60
28.20
27.28
85
23.96
FCF yield (avg)%
35.95
37.75
37.77
37.04
40.00
39.16
39.02
38.98
37.90
40.23
8.47
39.02
38.44
8
15.27
FCF margin%
4.76
5.55
7.11
5.56
4.61
5.39
6.98
9.94
10.87
9.26
21.90
9.26
6.27
40
0.650
FCF / Net incomex
2.889
3.220
3.409
3.438
4.045
4.686
5.600
6.679
7.870
8.511
1.185
6.679
4.366
57
13.96
ROIC%
3.59
6.33
6.24
7.94
6.37
8.02
8.65
6.86
7.86
5.85
2.72
7.86
6.62
87
26.36
Return on equity%
11.65
13.67
13.54
15.29
14.03
14.56
12.34
12.11
12.04
9.95
22.62
12.11
12.94
60
11.52
Return on assets%
17.25
16.28
17.74
15.39
15.01
14.99
16.23
18.37
20.03
18.11
14.92
18.11
16.76
71
0.39
EPS¥
0.54
0.58
0.60
0.59
0.57
0.67
0.69
0.76
0.80
0.85
0.40
8.24%
5.29%
—
21.35
EPS growth%
29.51
28.72
27.88
27.95
28.11
27.98
26.08
23.29
22.89
25.02
8.34
25.02
27.91
78
1.09
Bookvalue per sh¥
0.89
0.99
0.94
0.92
0.82
0.90
0.89
0.96
1.04
0.99
1.46
3.75%
(0.14%)
—
1.56
FCF per share¥
0.81
0.73
0.64
0.66
0.65
0.67
0.65
0.57
0.55
0.58
0.79
(2.22%)
(3.69%)
—
0.95
Dividend per sh¥
1.23
1.36
1.50
1.41
1.51
1.53
1.50
1.45
1.54
1.43
1.10
(1.07%)
2.34%
—
23.07
Div yield (avg)%
8.02
10.55
8.04
8.82
8.68
7.49
10.42
11.98
13.41
13.36
28.04
11.98
9.62
73
2.07
Payout ratio%
23.86
25.91
23.38
26.35
28.62
29.59
30.59
31.11
32.69
35.05
26.10
31.11
29.11
13
1.015
Shares (diluted)B
1.133
1.173
1.237
1.187
1.293
1.428
1.486
1.416
1.444
1.444
1.046
2.23%
3.09%
74
18.58
Buyback yield%
25.23
22.24
21.25
20.62
22.68
21.83
22.77
20.41
20.77
20.31
13.00
20.77
21.54
46
0.715
D/E ratiox
0.223
0.216
0.202
0.212
0.213
0.196
0.184
0.188
0.192
0.194
0.868
0.192
0.199
39
2.217
Enterprise value¥B
1.070
1.087
1.185
1.074
1.093
1.002
0.955
1.005
1.107
1.106
1.613
0.25%
(0.23%)
87
1.611
LT debt¥B
0.605
0.617
0.660
0.673
0.620
0.671
0.647
0.624
0.589
0.562
1.102
(1.96%)
(0.23%)
80
Revenue
¥2.338B
2.39%
1.00×
Cost of revenue
¥1.520B
2.67%
1.03×
Operating expenses
¥568.8M
2.01%
0.96×
Cash and investments
15.88%
Goodwill & intangibles
15.65%
Spread over hurdle
(4.20%)