0.417
Revenue¥B
0.952
0.976
1.002
1.034
1.042
1.028
1.017
1.029
1.043
1.057
0.458
0.27%
1.26%
71
21.35
Revenue growth%
16.50
14.57
15.63
17.45
20.19
22.18
23.09
24.10
21.99
20.84
18.74
22.18
20.51
66
26.55
Gross margin%
26.71
24.57
26.57
28.12
29.79
29.56
28.23
29.78
28.68
30.58
25.08
29.56
28.46
35
7.81
Operating margin%
20.01
19.68
17.13
17.14
15.14
15.00
17.96
18.88
18.95
16.26
24.95
17.96
17.55
84
5.45
Net margin%
24.94
26.88
25.45
27.14
24.66
23.18
24.09
23.94
25.49
22.87
29.58
23.94
24.80
62
14.77
P/E ratio (avg)x
36.64
32.59
32.85
28.62
25.86
26.79
26.79
26.95
29.78
27.42
29.06
26.95
28.02
66
14.07
EV/EBITx
35.68
31.53
33.86
37.74
40.93
36.77
33.60
35.66
36.30
35.84
30.73
35.84
35.76
89
28.05
FCF yield (avg)%
20.88
18.54
21.00
21.46
19.72
17.12
16.51
19.16
17.62
18.06
28.96
17.62
18.85
19
7.61
FCF margin%
1.25
0.78
0.40
2.36
4.11
5.51
4.62
6.43
4.57
3.39
11.89
4.62
3.75
23
1.665
FCF / Net incomex
1.163
1.192
1.440
1.632
1.712
1.846
1.996
2.041
2.184
2.343
1.569
2.041
1.779
12
19.19
ROIC%
29.35
29.97
27.36
25.10
25.33
22.77
22.86
19.92
18.84
17.29
27.99
19.92
23.98
50
16.18
Return on equity%
3.51
2.43
4.55
6.36
9.19
8.76
7.06
4.56
4.52
7.07
7.22
7.06
5.46
88
22.22
Return on assets%
25.13
26.99
24.16
25.39
26.32
27.34
29.13
31.95
33.10
35.74
26.07
31.95
27.16
81
0.41
EPS¥
0.30
0.26
0.27
0.28
0.30
0.32
0.33
0.31
0.27
0.30
0.46
(0.44%)
(0.51%)
—
12.31
EPS growth%
17.89
19.73
19.98
18.12
15.33
12.52
14.27
14.28
15.71
14.91
4.34
14.28
15.52
35
0.42
Bookvalue per sh¥
0.59
0.65
0.68
0.70
0.79
0.72
0.67
0.75
0.80
0.91
0.43
2.91%
3.90%
—
0.45
FCF per share¥
0.74
0.78
0.74
0.74
0.74
0.71
0.83
0.80
0.83
0.93
0.57
4.73%
3.16%
—
0.17
Dividend per sh¥
0.32
0.30
0.28
0.27
0.29
0.30
0.26
0.25
0.23
0.23
0.36
(5.00%)
(4.81%)
—
27.59
Div yield (avg)%
2.83
4.30
1.93
4.19
3.40
1.86
3.82
1.31
3.77
4.11
27.30
3.77
3.58
78
22.36
Payout ratio%
27.99
28.07
26.52
25.28
24.29
26.96
26.17
28.20
27.36
30.10
18.96
27.36
27.16
64
637.4
Shares (diluted)M
567.3
528.5
491.9
536.0
565.7
537.8
497.3
459.1
420.7
458.2
641.4
(4.13%)
(2.46%)
20
10.23
Buyback yield%
19.06
21.00
18.19
15.87
13.71
16.10
15.21
14.80
14.36
16.17
18.27
15.21
15.99
13
0.660
D/E ratiox
1.209
1.239
1.504
1.504
1.656
1.903
2.127
2.344
2.396
2.650
1.186
2.344
1.780
40
727.4
Enterprise value¥M
129.7
137.0
154.4
169.1
175.3
179.8
205.1
224.8
223.9
214.4
205.7
4.11%
4.28%
33
1,093
LT debt¥M
74.44
69.51
69.30
75.15
82.45
81.87
80.20
76.42
83.10
83.68
665.8
0.30%
0.17%
13
Revenue
¥1.057B
1.26%
1.00×
Cost of revenue
¥739.8M
1.26%
1.00×
Operating expenses
¥144.0M
1.28%
1.00×
Goodwill & intangibles
16.31%
Cash and investments
16.17%
Spread over hurdle
18.94%