1.088
Revenue¥B
1.483
1.484
1.480
1.508
1.508
1.488
1.492
1.518
1.505
1.496
1.218
(0.16%)
0.26%
72
12.60
Revenue growth%
25.09
22.91
23.39
24.86
26.45
27.52
24.58
26.01
25.13
23.64
14.94
25.13
24.98
53
24.03
Gross margin%
14.53
14.11
13.11
11.03
10.93
9.73
12.50
11.96
12.41
12.58
29.33
12.41
12.46
28
27.43
Operating margin%
3.02
4.15
5.24
4.82
5.05
5.01
5.60
4.86
4.88
6.85
4.68
5.01
4.94
64
22.94
Net margin%
26.16
28.69
29.83
32.38
30.35
31.24
32.42
35.08
37.99
36.64
14.24
35.08
31.81
16
30.31
P/E ratio (avg)x
29.17
29.43
28.16
28.74
26.15
23.43
25.54
27.34
27.88
29.85
34.42
27.34
28.02
6
28.09
EV/EBITx
16.89
19.20
22.60
22.20
22.41
26.98
27.68
26.85
32.06
38.10
19.61
27.68
24.73
55
28.06
FCF yield (avg)%
31.71
29.95
31.38
33.94
35.16
34.57
33.86
32.08
33.39
30.71
22.84
33.39
32.73
94
27.69
FCF margin%
7.07
7.89
6.51
8.60
10.94
9.79
10.95
10.26
7.98
10.00
8.26
10.00
9.20
66
1.098
FCF / Net incomex
1.064
0.964
0.819
0.705
0.670
0.626
0.610
0.652
0.669
0.712
1.338
0.652
0.687
85
14.80
ROIC%
2.44
1.01
0.40
2.98
3.64
4.05
5.79
5.71
4.74
3.77
16.30
4.74
3.71
40
7.20
Return on equity%
18.74
19.05
21.78
22.36
19.38
17.15
17.14
15.80
17.10
18.46
5.03
17.14
18.60
60
10.30
Return on assets%
16.25
14.61
14.09
12.82
13.06
10.36
10.87
10.57
12.30
13.07
5.32
10.87
12.94
45
0.08
EPS¥
0.31
0.31
0.30
0.31
0.34
0.35
0.31
0.27
0.26
0.23
0.08
(7.60%)
(3.79%)
—
20.43
EPS growth%
22.15
23.00
25.22
24.51
22.32
21.55
18.70
21.63
19.27
16.67
2.10
19.27
21.89
8
0.15
Bookvalue per sh¥
0.22
0.23
0.20
0.20
0.21
0.20
0.18
0.18
0.19
0.21
0.19
(0.23%)
(0.27%)
—
0.37
FCF per share¥
0.16
0.17
0.19
0.21
0.25
0.27
0.32
0.38
0.39
0.40
0.36
9.69%
11.58%
—
0.30
Dividend per sh¥
0.32
0.37
0.38
0.45
0.46
0.45
0.51
0.53
0.62
0.66
0.12
7.37%
8.14%
—
25.49
Div yield (avg)%
28.09
27.98
30.46
27.66
27.85
28.67
29.14
27.16
26.00
25.43
25.02
27.16
27.92
45
28.09
Payout ratio%
14.53
15.04
14.78
14.57
11.67
13.09
14.64
15.33
14.09
15.11
5.74
14.64
14.61
25
1.267
Shares (diluted)B
1.830
2.063
2.297
2.553
2.502
2.490
2.584
2.930
2.935
3.186
1.226
4.95%
7.41%
31
2.42
Buyback yield%
19.30
22.02
22.58
20.49
22.43
23.19
22.24
23.89
24.71
23.77
29.86
23.77
22.51
30
1.100
D/E ratiox
0.613
0.645
0.584
0.558
0.600
0.596
0.612
0.574
0.526
0.540
1.740
0.574
0.590
78
62.10
Enterprise value¥M
458.2
512.3
570.2
545.5
526.4
536.2
542.3
533.7
568.2
503.3
575.8
(0.89%)
0.94%
17
0.759
LT debt¥B
1.047
1.230
1.196
1.345
1.527
1.694
1.689
1.704
1.647
1.885
1.231
4.30%
5.78%
67
Revenue
¥1.496B
0.26%
1.00×
Cost of revenue
¥1.025B
0.31%
1.00×
Operating expenses
¥225.7M
0.23%
1.00×
Cash and investments
17.07%
Goodwill & intangibles
16.54%
Spread over hurdle
16.69%