0.344
Revenue¥B
0.838
0.887
0.956
1.000
1.075
1.124
1.206
1.248
1.324
1.400
0.360
5.43%
5.71%
67
29.00
Revenue growth%
20.16
17.68
16.27
17.01
14.46
15.54
18.34
19.31
22.23
22.77
17.58
19.31
18.01
48
24.65
Gross margin%
13.37
15.77
14.80
17.52
15.95
16.04
16.08
17.43
15.17
15.84
3.68
16.04
15.89
83
11.47
Operating margin%
3.63
1.48
0.90
0.40
2.83
4.50
5.28
3.33
4.04
6.17
12.92
4.50
3.48
83
24.81
Net margin%
13.73
15.64
16.82
19.12
16.86
15.61
12.73
14.52
16.03
14.16
8.50
14.52
15.63
31
26.12
P/E ratio (avg)x
45.41
48.55
53.72
56.38
55.13
60.20
61.74
66.55
78.04
84.97
7.456
66.55
58.29
60
28.52
EV/EBITx
9.540
11.12
11.97
12.73
12.91
12.23
13.15
13.25
15.03
15.02
21.72
13.25
12.82
50
20.40
FCF yield (avg)%
29.21
28.85
28.48
30.56
28.08
26.48
24.10
24.43
21.92
22.99
11.66
24.10
27.28
68
20.20
FCF margin%
9.10
11.33
13.42
12.18
11.66
12.80
13.73
15.47
17.75
17.40
17.17
15.47
13.11
50
0.229
FCF / Net incomex
1.487
1.549
1.799
2.118
2.330
2.484
2.882
3.076
3.505
3.589
0.453
3.076
2.407
84
26.39
ROIC%
4.76
7.13
10.08
12.26
11.91
14.21
14.36
14.06
13.69
12.37
19.55
14.06
12.31
63
9.65
Return on equity%
28.40
31.33
30.13
27.38
30.15
27.40
28.88
28.25
28.39
25.43
7.09
28.25
28.40
46
2.03
Return on assets%
24.20
24.14
24.99
23.86
26.12
23.41
24.28
24.07
26.59
24.77
26.82
24.28
24.24
25
0.17
EPS¥
0.34
0.35
0.32
0.34
0.34
0.35
0.34
0.37
0.36
0.41
0.17
3.72%
2.03%
—
29.62
EPS growth%
24.25
24.60
21.65
19.87
17.78
16.45
15.10
16.23
16.17
16.65
19.70
16.23
17.21
29
0.37
Bookvalue per sh¥
0.71
0.74
0.74
0.79
0.83
0.90
0.96
1.00
1.03
1.06
0.67
4.96%
4.68%
—
0.67
FCF per share¥
0.35
0.31
0.28
0.27
0.23
0.25
0.22
0.20
0.18
0.18
0.76
(4.50%)
(7.02%)
—
0.59
Dividend per sh¥
0.31
0.35
0.36
0.34
0.36
0.41
0.41
0.39
0.39
0.43
0.71
3.23%
4.14%
—
28.49
Div yield (avg)%
6.68
5.73
6.21
5.04
4.91
3.43
1.09
1.68
1.05
3.81
22.76
1.68
4.36
67
14.38
Payout ratio%
20.86
20.65
20.60
21.74
23.21
21.11
20.32
20.65
19.15
21.79
25.55
20.65
20.76
65
0.699
Shares (diluted)B
1.143
1.144
1.132
1.123
1.110
1.322
1.286
1.537
1.552
1.806
0.687
10.23%
5.25%
23
4.65
Buyback yield%
8.30
7.87
6.48
6.98
5.95
3.12
5.90
6.96
6.64
6.78
12.97
6.64
6.71
13
1.651
D/E ratiox
0.264
0.262
0.261
0.289
0.315
0.308
0.305
0.309
0.341
0.342
1.751
0.309
0.307
71
0.155
Enterprise value¥B
0.810
0.863
0.922
1.005
0.965
0.984
0.966
0.952
1.004
0.957
0.320
(0.16%)
3.11%
57
520.4
LT debt¥M
278.3
288.7
268.0
271.4
301.1
325.3
336.8
327.4
299.4
273.6
99.13
(1.89%)
(1.07%)
9
Revenue
¥1.400B
5.71%
1.00×
Cost of revenue
¥893.3M
5.52%
0.98×
Operating expenses
¥240.5M
6.34%
1.06×
Cash and investments
16.07%
Goodwill & intangibles
15.82%
Spread over hurdle
29.09%