0.470
Revenue¥B
0.792
0.826
0.876
0.915
0.971
1.022
1.059
1.091
1.140
1.202
0.492
4.35%
5.00%
80
8.58
Revenue growth%
20.25
20.04
17.39
17.97
15.68
16.67
16.81
14.58
13.39
13.54
4.48
14.58
16.74
26
24.02
Gross margin%
28.17
28.86
26.56
25.74
26.45
28.61
30.91
31.19
29.09
30.55
12.85
30.55
28.74
15
7.03
Operating margin%
25.31
22.71
23.63
21.84
23.50
23.90
22.88
21.22
22.48
20.66
9.00
22.48
22.80
40
7.76
Net margin%
22.26
19.37
19.41
18.94
17.22
18.79
20.28
21.34
18.74
19.81
10.57
19.81
19.39
27
22.93
P/E ratio (avg)x
19.31
18.81
19.36
21.52
22.48
23.51
23.45
22.41
24.16
22.79
26.75
23.45
22.45
60
28.98
EV/EBITx
48.90
57.25
58.91
62.38
64.37
75.94
89.56
100.8
119.1
139.9
30.54
100.8
70.15
48
19.56
FCF yield (avg)%
26.17
24.87
26.15
24.69
24.19
24.59
26.81
26.15
26.44
26.86
28.29
26.44
26.15
26
14.23
FCF margin%
26.68
27.02
27.08
24.47
25.57
26.91
27.38
28.72
31.35
31.10
19.40
28.72
27.05
36
0.841
FCF / Net incomex
1.186
1.291
1.200
1.172
1.136
1.102
1.093
0.964
1.001
1.078
0.827
1.078
1.119
94
13.14
ROIC%
28.81
29.40
28.37
29.61
29.32
31.21
31.39
29.63
28.32
30.01
26.86
30.01
29.50
49
18.17
Return on equity%
14.13
11.76
13.88
12.54
14.10
12.39
11.33
13.28
13.80
11.72
24.54
12.39
12.91
31
28.17
Return on assets%
21.23
18.31
16.63
17.56
18.24
18.92
21.46
21.88
20.45
19.15
18.78
20.45
19.04
84
0.38
EPS¥
0.08
0.09
0.08
0.07
0.08
0.08
0.07
0.07
0.07
0.08
0.40
0.51%
1.50%
—
4.55
EPS growth%
33.16
31.05
32.45
34.62
32.58
32.57
33.77
35.63
36.75
34.50
14.24
34.50
33.46
27
0.14
Bookvalue per sh¥
0.34
0.34
0.35
0.33
0.31
0.32
0.36
0.35
0.39
0.41
0.30
5.29%
2.59%
—
0.18
FCF per share¥
0.07
0.07
0.06
0.07
0.06
0.06
0.07
0.07
0.08
0.09
0.35
7.44%
2.30%
—
0.06
Dividend per sh¥
0.24
0.24
0.24
0.24
0.22
0.23
0.24
0.26
0.29
0.32
0.09
7.45%
2.56%
—
25.52
Div yield (avg)%
33.22
30.33
27.39
28.80
28.29
28.88
26.33
27.52
28.06
28.27
9.38
28.06
28.28
20
12.44
Payout ratio%
19.17
17.25
15.72
12.88
12.03
12.83
10.15
7.84
9.04
7.84
15.91
9.04
12.43
78
1.281
Shares (diluted)B
1.549
1.695
1.823
1.905
1.924
1.733
1.570
1.418
1.419
1.307
1.224
(7.44%)
(1.41%)
86
5.73
Buyback yield%
26.47
28.95
27.73
30.23
28.13
27.30
28.78
29.92
31.77
31.94
14.13
29.92
28.86
41
0.613
D/E ratiox
1.186
1.237
1.338
1.366
1.188
1.154
1.211
1.029
0.969
0.938
0.471
1.029
1.187
26
915.9
Enterprise value¥M
924.0
818.6
829.4
798.4
744.2
701.2
733.2
684.1
709.6
628.1
277.4
(3.34%)
(3.04%)
84
1.321
LT debt¥B
0.645
0.755
0.792
0.867
0.825
0.867
0.830
0.871
0.936
1.059
0.818
5.13%
5.61%
57
Revenue
¥1.202B
5.00%
1.00×
Cost of revenue
¥841.3M
5.00%
1.00×
Operating expenses
¥208.7M
5.09%
1.01×
Cash and investments
14.79%
Spread over hurdle
20.75%