0.952
Revenue¥B
0.722
0.739
0.755
0.767
0.787
0.785
0.784
0.780
0.807
0.817
1.035
0.74%
1.69%
37
13.67
Revenue growth%
4.02
2.29
0.40
0.40
2.77
3.65
5.08
7.80
9.46
11.65
5.28
7.80
3.84
6
24.03
Gross margin%
25.42
22.58
25.17
26.15
23.80
23.24
22.44
21.44
22.39
21.35
12.12
22.39
22.91
80
21.61
Operating margin%
15.86
14.88
13.72
16.17
14.53
16.40
14.42
17.29
16.81
14.82
25.37
16.40
15.37
93
7.50
Net margin%
11.29
10.48
10.29
11.66
10.61
8.64
6.22
7.75
5.93
5.13
6.61
6.22
9.46
61
12.87
P/E ratio (avg)x
17.40
15.63
15.23
13.95
15.44
17.23
17.43
18.54
18.02
16.09
15.59
17.43
16.66
41
10.28
EV/EBITx
20.60
22.67
24.07
22.80
24.20
24.47
22.11
21.52
23.22
24.38
28.01
23.22
23.01
18
25.80
FCF yield (avg)%
28.08
25.33
23.89
22.37
22.39
20.51
18.70
18.79
17.06
17.18
19.22
18.70
21.44
90
24.67
FCF margin%
27.29
25.08
25.80
24.61
22.10
23.23
25.73
24.43
24.45
23.87
6.65
24.43
24.53
74
1.725
FCF / Net incomex
1.554
1.778
1.794
1.995
1.816
1.794
2.038
2.220
2.515
2.736
1.467
2.220
1.906
74
17.00
ROIC%
17.64
16.27
14.25
16.52
14.89
15.42
16.27
16.02
14.48
17.33
15.36
16.02
16.14
18
2.80
Return on equity%
19.79
19.60
18.91
17.20
19.99
18.18
19.06
18.17
17.40
18.01
16.72
18.17
18.54
74
2.83
Return on assets%
2.76
2.78
1.50
1.53
3.93
2.97
4.41
4.00
1.01
1.65
16.19
2.97
2.77
31
0.75
EPS¥
3.22
2.97
2.72
2.61
2.92
2.68
2.53
2.55
2.63
2.74
0.84
(1.31%)
(0.89%)
—
28.60
EPS growth%
31.00
31.08
32.10
30.57
27.93
29.07
27.95
25.86
24.45
24.93
19.69
25.86
28.51
68
0.35
Bookvalue per sh¥
1.16
1.17
1.13
1.11
1.11
1.12
1.03
1.14
1.15
1.09
2.20
(0.40%)
(0.34%)
—
1.97
FCF per share¥
0.40
0.36
0.34
0.32
0.33
0.29
0.29
0.27
0.29
0.29
1.10
(2.86%)
(3.45%)
—
2.43
Dividend per sh¥
0.58
0.62
0.62
0.64
0.67
0.72
0.73
0.72
0.75
0.81
1.27
3.85%
3.76%
—
10.05
Div yield (avg)%
15.12
14.53
12.66
11.99
14.62
13.75
15.89
17.92
16.33
17.03
14.51
16.33
14.87
62
21.26
Payout ratio%
21.70
24.31
26.22
28.55
26.69
25.00
24.01
21.19
19.41
21.91
9.71
21.91
24.16
48
380.5
Shares (diluted)M
286.5
299.4
311.5
305.9
270.2
233.5
251.3
244.7
263.2
236.3
371.5
(2.64%)
(2.47%)
12
10.81
Buyback yield%
25.24
22.63
21.05
21.60
22.06
22.42
24.56
26.37
26.62
28.46
20.17
26.37
23.59
47
0.364
D/E ratiox
0.508
0.513
0.527
0.490
0.492
0.542
0.494
0.519
0.517
0.489
1.756
0.517
0.510
30
446.8
Enterprise value¥M
287.9
262.3
251.4
263.6
231.4
228.6
227.9
252.5
278.2
251.3
496.2
1.67%
(1.61%)
24
1.070
LT debt¥B
0.139
0.150
0.173
0.185
0.184
0.209
0.213
0.244
0.268
0.306
1.061
10.69%
9.61%
72
Revenue
¥816.9M
1.69%
1.00×
Cost of revenue
¥540.1M
1.77%
1.01×
Operating expenses
¥179.7M
1.57%
0.99×
Goodwill & intangibles
16.45%
Cash and investments
16.23%
Spread over hurdle
(4.50%)