1.709
Revenue¥B
2.288
2.324
2.341
2.398
2.393
2.421
2.453
2.485
2.497
2.492
1.846
0.82%
1.09%
64
15.84
Revenue growth%
9.21
7.45
10.12
9.73
12.60
13.26
11.27
8.72
6.49
6.55
3.86
8.72
9.47
89
16.43
Gross margin%
6.85
8.57
7.11
10.01
8.37
8.21
9.26
9.82
12.50
15.19
28.78
9.82
8.92
65
25.56
Operating margin%
4.81
2.59
1.35
4.29
5.64
8.22
5.28
3.65
6.15
4.29
6.00
5.28
4.55
44
15.01
Net margin%
19.10
16.49
18.43
17.24
19.73
18.43
15.72
17.99
20.46
19.64
14.76
18.43
18.43
38
12.45
P/E ratio (avg)x
6.581
6.704
6.081
5.841
5.578
5.739
5.502
5.897
5.651
5.291
33.80
5.651
5.790
31
22.71
EV/EBITx
13.64
13.39
13.94
13.96
15.80
15.23
16.30
18.10
20.18
19.96
9.672
18.10
15.52
8
18.25
FCF yield (avg)%
24.39
27.31
29.06
29.22
27.85
25.49
27.76
26.64
27.85
28.42
20.65
27.76
27.81
90
18.34
FCF margin%
14.30
11.42
8.63
7.41
7.08
9.40
8.01
9.32
9.38
9.84
20.10
9.38
9.35
69
1.666
FCF / Net incomex
0.990
1.026
1.139
1.158
1.297
1.403
1.506
1.697
1.923
2.136
1.794
1.697
1.350
27
19.12
ROIC%
21.75
24.04
23.92
23.80
21.50
18.71
16.96
18.20
17.74
17.83
15.63
17.83
20.11
17
6.56
Return on equity%
3.69
6.19
5.46
7.83
10.45
13.29
11.07
11.96
13.78
12.17
4.12
12.17
10.76
50
13.80
Return on assets%
30.23
28.97
29.12
27.95
28.96
31.94
33.18
31.17
32.88
32.74
25.01
32.74
30.70
62
1.34
EPS¥
1.09
1.23
1.14
1.16
1.14
1.18
1.09
1.17
1.10
1.12
1.40
(0.29%)
0.76%
—
29.55
EPS growth%
13.95
11.38
8.71
6.02
8.53
10.86
10.66
13.63
16.37
15.79
18.71
13.63
11.12
14
0.58
Bookvalue per sh¥
1.43
1.36
1.31
1.34
1.25
1.36
1.45
1.31
1.42
1.45
2.25
3.02%
(1.09%)
—
1.40
FCF per share¥
1.11
0.98
1.07
1.08
1.07
0.97
0.95
1.00
0.92
0.85
2.28
(4.60%)
(2.16%)
—
1.89
Dividend per sh¥
0.85
0.91
0.84
0.90
0.94
0.89
0.84
0.74
0.70
0.68
1.92
(6.26%)
(1.62%)
—
19.30
Div yield (avg)%
25.59
23.91
22.57
22.48
20.60
21.17
21.13
19.80
22.31
21.59
4.95
21.17
21.95
9
8.08
Payout ratio%
9.96
8.70
7.44
6.46
7.48
8.20
10.99
9.79
7.33
7.55
12.39
8.20
7.87
17
0.593
Shares (diluted)B
0.978
1.102
1.071
1.105
1.258
1.488
1.576
1.885
1.999
2.158
0.598
11.39%
9.99%
68
12.02
Buyback yield%
19.37
17.69
15.99
16.12
17.99
15.13
16.74
18.02
16.34
15.11
9.64
16.34
16.54
8
0.256
D/E ratiox
0.203
0.228
0.258
0.253
0.249
0.288
0.323
0.305
0.340
0.386
1.538
0.323
0.273
87
440.1
Enterprise value¥M
374.8
358.0
388.0
410.7
454.1
421.4
449.1
481.7
484.1
521.0
779.8
2.79%
4.44%
16
1.225
LT debt¥B
0.144
0.145
0.150
0.159
0.165
0.166
0.173
0.194
0.217
0.246
1.626
8.35%
5.66%
16
Revenue
¥2.492B
1.09%
1.00×
Cost of revenue
¥1.580B
1.13%
1.00×
Operating expenses
¥358.3M
1.80%
1.07×
Goodwill & intangibles
17.28%
Cash and investments
16.30%
Spread over hurdle
11.38%