1.256
Revenue¥B
0.887
0.929
0.972
0.998
1.027
1.044
1.064
1.109
1.141
1.156
1.337
2.39%
3.14%
10
4.57
Revenue growth%
15.14
17.91
19.08
16.14
15.86
18.73
21.37
19.33
19.34
18.42
16.63
19.33
18.58
73
24.25
Gross margin%
19.79
16.95
15.11
13.54
12.12
11.56
10.16
12.05
11.25
12.42
8.27
11.56
12.27
55
16.60
Operating margin%
22.72
20.97
19.78
18.10
20.60
22.37
22.87
21.57
23.86
21.37
14.79
22.37
21.47
81
24.07
Net margin%
26.05
27.69
29.58
29.03
26.10
27.12
28.57
28.25
26.81
25.11
8.91
27.12
27.40
48
29.73
P/E ratio (avg)x
31.80
30.81
30.21
29.45
33.42
39.40
44.47
51.90
54.53
59.23
10.94
51.90
36.41
94
37.96
EV/EBITx
14.92
15.42
15.57
16.99
15.68
14.24
15.48
15.44
15.24
13.49
20.21
15.24
15.43
46
4.38
FCF yield (avg)%
8.41
9.43
6.54
5.46
6.21
7.34
5.35
4.99
7.80
5.07
12.56
5.35
6.38
50
26.76
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.37
1.60
1.92
4.53
3.01
17.99
1.92
0.89
57
1.075
FCF / Net incomex
0.275
0.258
0.284
0.287
0.296
0.275
0.303
0.349
0.346
0.395
0.172
0.346
0.291
63
6.88
ROIC%
21.88
20.84
22.16
20.76
20.14
21.20
20.83
18.77
20.96
22.59
17.89
20.96
20.90
50
26.92
Return on equity%
24.95
25.92
26.11
23.56
24.57
26.28
27.08
27.28
24.68
27.21
26.08
27.08
26.02
40
25.16
Return on assets%
6.00
5.60
3.20
3.87
6.71
4.97
5.22
5.06
2.67
2.30
16.16
4.97
5.01
83
0.40
EPS¥
0.42
0.48
0.46
0.52
0.50
0.47
0.48
0.54
0.61
0.59
0.44
3.58%
4.26%
—
22.89
EPS growth%
23.11
26.08
23.76
24.25
26.94
27.55
25.57
24.36
27.04
29.40
24.16
27.04
25.83
92
0.22
Bookvalue per sh¥
0.38
0.40
0.37
0.41
0.37
0.38
0.41
0.41
0.39
0.38
0.18
0.23%
0.76%
—
0.50
FCF per share¥
0.62
0.57
0.55
0.50
0.47
0.42
0.40
0.35
0.32
0.29
0.87
(9.07%)
(6.92%)
—
0.91
Dividend per sh¥
0.81
0.81
0.95
1.03
1.08
1.23
1.23
1.47
1.73
2.02
0.20
13.43%
9.88%
—
27.82
Div yield (avg)%
23.19
24.39
25.23
22.63
23.73
25.67
27.41
25.77
24.68
22.63
27.31
25.67
24.54
78
12.63
Payout ratio%
8.19
10.72
10.61
12.41
13.04
12.66
13.40
12.24
12.24
9.54
8.32
12.24
12.24
64
0.458
Shares (diluted)B
0.716
0.758
0.819
0.796
0.936
1.025
1.002
1.182
1.241
1.459
0.459
9.30%
9.24%
81
4.86
Buyback yield%
10.27
10.04
7.83
6.87
9.29
9.89
8.46
11.10
8.67
11.39
25.45
9.89
9.59
32
0.175
D/E ratiox
1.950
2.049
2.184
2.402
2.529
2.823
2.791
3.037
2.959
3.297
0.223
2.959
2.660
38
1.250
Enterprise value¥B
0.255
0.257
0.233
0.216
0.197
0.206
0.179
0.157
0.141
0.133
1.530
(7.64%)
(6.32%)
78
0.775
LT debt¥B
1.576
1.678
1.720
2.030
2.018
2.250
2.168
2.403
2.505
2.482
1.057
4.22%
6.07%
83
Revenue
¥1.156B
3.14%
1.00×
Cost of revenue
¥709.7M
3.04%
0.99×
Operating expenses
¥198.7M
4.10%
1.10×
Cash and investments
16.96%
Goodwill & intangibles
16.48%
Return on capital
120.68%
Spread over hurdle
111.25%