1.089
Revenue¥B
0.763
0.830
0.888
0.948
1.021
1.119
1.208
1.319
1.410
1.548
1.146
8.67%
7.95%
23
28.25
Revenue growth%
23.07
24.41
21.43
22.70
24.59
25.24
22.34
22.06
21.53
22.94
27.54
22.34
22.82
64
21.63
Gross margin%
0.91
0.40
0.40
3.37
2.79
0.40
0.40
0.40
0.40
1.83
17.59
0.40
0.40
89
16.18
Operating margin%
20.19
19.71
16.92
17.99
15.50
15.56
16.17
17.93
19.92
18.94
18.44
17.93
17.96
25
23.16
Net margin%
10.25
9.43
9.97
8.67
6.03
6.67
6.35
3.72
4.53
4.71
22.46
4.71
6.51
78
24.29
P/E ratio (avg)x
9.318
8.834
8.315
9.272
8.898
9.844
10.22
10.16
9.963
10.43
27.18
10.16
9.581
17
21.30
EV/EBITx
17.37
16.44
16.01
16.14
15.74
15.34
15.50
15.31
13.89
12.34
24.60
15.31
15.62
27
19.21
FCF yield (avg)%
16.18
14.78
17.46
17.48
19.35
19.05
21.00
18.26
19.59
22.14
25.55
19.59
18.66
93
24.84
FCF margin%
0.40
3.03
3.06
3.49
1.29
0.40
0.40
0.40
0.40
2.83
25.04
0.40
0.84
91
1.285
FCF / Net incomex
1.272
1.117
1.190
1.067
1.019
1.072
1.030
1.089
1.004
0.979
1.664
1.030
1.070
59
28.70
ROIC%
5.08
3.66
5.27
3.10
3.76
6.24
4.07
6.33
7.12
7.85
16.51
6.33
5.18
11
2.45
Return on equity%
23.80
25.38
24.36
22.24
20.56
19.21
21.17
21.36
20.83
21.96
8.99
21.17
21.66
76
17.27
Return on assets%
23.06
23.53
24.50
25.89
27.76
29.74
28.81
29.24
30.38
30.77
7.44
29.74
28.29
23
1.21
EPS¥
0.39
0.37
0.35
0.31
0.29
0.29
0.25
0.27
0.27
0.29
1.35
(0.35%)
(2.19%)
—
16.75
EPS growth%
29.38
32.26
29.69
28.14
30.99
30.77
30.58
30.94
31.64
29.74
21.86
30.77
30.67
33
0.70
Bookvalue per sh¥
0.32
0.28
0.32
0.35
0.34
0.32
0.34
0.35
0.34
0.37
0.88
1.19%
1.45%
—
0.25
FCF per share¥
0.58
0.56
0.59
0.55
0.60
0.63
0.65
0.62
0.60
0.62
0.32
0.53%
1.57%
—
1.02
Dividend per sh¥
0.89
0.83
0.80
0.84
0.92
1.01
1.14
1.02
1.13
1.18
1.09
4.94%
3.40%
—
7.31
Div yield (avg)%
19.81
20.93
19.32
21.07
21.06
22.50
25.05
27.45
26.98
26.40
7.76
26.40
21.78
63
12.97
Payout ratio%
11.04
11.72
11.69
14.36
13.19
11.05
11.19
10.86
9.31
10.78
2.16
10.86
11.12
9
392.4
Shares (diluted)M
419.9
416.9
414.8
439.0
444.9
409.5
460.9
471.7
452.0
468.9
412.0
1.06%
1.32%
84
2.90
Buyback yield%
6.09
4.49
4.83
2.73
0.67
0.40
1.48
4.11
6.14
5.81
16.16
4.11
4.30
81
0.688
D/E ratiox
0.382
0.340
0.331
0.325
0.285
0.269
0.288
0.291
0.311
0.325
0.229
0.291
0.318
85
1.090
Enterprise value¥B
0.854
0.868
0.847
0.791
0.744
0.748
0.805
0.806
0.727
0.755
1.218
0.29%
(0.64%)
67
0.661
LT debt¥B
1.256
1.278
1.354
1.464
1.396
1.287
1.309
1.341
1.370
1.274
1.114
(1.82%)
0.78%
62
Revenue
¥1.548B
7.95%
1.00×
Cost of revenue
¥1.084B
7.95%
1.00×
Operating expenses
¥237.0M
8.40%
1.04×
Cash and investments
14.83%
Spread over hurdle
(0.47%)