0.984
Revenue¥B
0.536
0.568
0.598
0.626
0.669
0.732
0.780
0.815
0.867
0.924
1.057
6.68%
6.39%
88
21.68
Revenue growth%
19.20
20.59
21.48
23.43
22.72
23.35
22.36
19.48
21.99
21.81
5.70
21.99
21.90
83
26.18
Gross margin%
7.73
10.63
10.01
11.02
9.67
12.08
14.01
12.94
12.18
13.86
20.96
12.94
11.55
7
4.53
Operating margin%
23.57
21.03
20.07
17.54
19.53
21.37
20.22
21.39
20.22
17.54
13.94
20.22
20.22
69
2.93
Net margin%
3.93
2.82
5.64
6.21
3.50
2.85
0.48
1.30
0.40
0.40
29.63
0.48
2.84
77
22.32
P/E ratio (avg)x
32.36
30.39
31.14
28.27
30.18
32.90
30.90
32.28
30.28
33.44
28.15
32.28
31.02
81
28.12
EV/EBITx
33.44
37.43
35.29
38.77
43.24
46.95
48.54
48.84
47.10
48.62
27.49
48.54
45.09
30
27.13
FCF yield (avg)%
22.99
24.20
23.18
20.58
20.32
18.64
19.81
20.27
19.82
19.24
25.41
19.81
20.29
70
2.38
FCF margin%
21.43
23.65
25.01
24.80
23.81
22.02
20.02
17.31
17.97
15.98
23.95
17.97
21.73
13
0.700
FCF / Net incomex
1.225
1.305
1.320
1.457
1.429
1.529
1.723
1.804
1.722
1.626
1.335
1.722
1.493
66
12.72
ROIC%
24.60
24.71
25.98
26.88
27.95
25.06
26.14
28.79
27.74
24.98
14.37
26.14
26.06
61
19.68
Return on equity%
24.66
22.44
25.20
27.11
26.68
28.24
27.28
27.76
27.04
29.91
14.68
27.76
27.07
27
20.42
Return on assets%
8.91
7.79
10.28
8.18
6.12
8.93
6.33
5.42
5.90
8.50
20.19
6.33
7.99
30
0.51
EPS¥
0.81
0.79
0.87
0.78
0.75
0.84
0.94
0.86
0.83
0.77
0.56
0.56%
(1.27%)
—
22.91
EPS growth%
27.00
24.49
27.15
26.79
26.91
24.08
24.59
26.84
28.08
27.42
26.31
26.84
26.87
40
0.73
Bookvalue per sh¥
0.40
0.38
0.37
0.40
0.38
0.35
0.38
0.36
0.36
0.32
0.20
(3.30%)
(2.70%)
—
0.53
FCF per share¥
0.74
0.71
0.68
0.73
0.76
0.70
0.75
0.84
0.92
1.05
0.39
6.82%
3.81%
—
0.41
Dividend per sh¥
0.91
0.89
0.93
1.10
1.16
1.16
1.33
1.59
1.86
2.17
0.38
13.38%
9.37%
—
26.52
Div yield (avg)%
22.13
19.80
20.79
18.06
18.24
15.81
15.46
18.36
16.31
14.77
7.61
15.81
18.15
91
11.95
Payout ratio%
17.47
16.78
15.02
16.38
13.95
14.99
16.36
13.95
13.94
13.50
29.94
13.95
15.01
35
0.891
Shares (diluted)B
1.339
1.307
1.551
1.550
1.754
1.970
2.151
2.469
2.852
2.847
0.842
10.18%
8.61%
54
5.09
Buyback yield%
8.03
5.56
6.35
8.56
11.26
9.50
8.80
10.83
13.69
14.82
19.34
10.83
9.15
24
1.368
D/E ratiox
0.560
0.595
0.572
0.516
0.555
0.544
0.561
0.557
0.515
0.571
0.900
0.557
0.558
75
0.630
Enterprise value¥B
0.909
0.958
1.085
1.283
1.371
1.546
1.677
1.958
2.159
2.356
0.496
11.45%
10.44%
93
0.082
LT debt¥B
1.103
1.161
1.117
1.112
1.052
0.998
1.015
1.124
1.279
1.408
0.252
6.00%
2.46%
53
Revenue
¥924.4M
6.39%
1.00×
Cost of revenue
¥541.5M
6.51%
1.01×
Operating expenses
¥102.9M
6.52%
1.01×
Cash and investments
19.59%
Goodwill & intangibles
14.90%
Spread over hurdle
83.02%