0.715
Revenue¥B
0.720
0.787
0.851
0.912
0.966
1.054
1.128
1.194
1.277
1.400
0.774
7.70%
7.49%
5
22.36
Revenue growth%
10.31
10.66
8.44
8.53
10.75
8.57
8.86
8.67
10.19
12.13
21.50
8.86
9.52
34
15.18
Gross margin%
13.27
10.93
11.85
10.99
12.74
14.86
16.51
18.43
15.90
15.76
19.41
15.90
14.06
82
11.78
Operating margin%
34.15
31.88
29.29
31.66
31.27
33.53
31.12
30.29
30.58
29.69
22.66
30.58
31.20
42
5.69
Net margin%
10.90
12.87
12.67
10.70
12.45
10.06
10.04
9.56
8.75
6.54
23.75
9.56
10.38
68
16.24
P/E ratio (avg)x
26.18
29.73
30.35
29.46
32.49
35.46
36.42
40.30
42.79
45.26
34.64
40.30
33.98
39
27.13
EV/EBITx
24.27
22.89
23.43
24.41
21.33
22.90
21.08
21.97
22.02
24.00
37.39
22.02
22.90
66
18.47
FCF yield (avg)%
11.82
13.18
11.51
8.89
9.69
9.49
8.95
7.23
8.76
7.35
21.01
8.76
9.22
13
26.24
FCF margin%
5.13
7.76
9.84
11.67
11.30
11.57
11.04
8.21
10.83
12.44
12.91
11.04
10.93
40
0.888
FCF / Net incomex
1.609
1.794
2.043
2.303
2.388
2.697
2.894
2.880
3.027
3.076
1.002
2.894
2.542
39
9.96
ROIC%
6.46
8.40
8.94
6.84
6.44
9.17
9.62
10.88
12.92
12.37
17.37
10.88
9.05
72
23.09
Return on equity%
23.41
24.60
27.31
25.90
25.37
23.98
24.35
22.23
19.96
19.10
2.60
22.23
24.17
61
29.35
Return on assets%
7.84
5.99
3.49
4.01
3.35
2.18
4.87
6.68
5.49
3.27
14.11
4.87
4.44
92
0.49
EPS¥
0.84
0.90
0.93
0.98
0.94
0.82
0.79
0.84
0.88
0.76
0.51
(4.23%)
(0.60%)
—
29.30
EPS growth%
7.99
10.00
8.24
7.42
9.21
8.46
6.67
9.53
11.41
10.72
15.61
9.53
8.83
31
0.69
Bookvalue per sh¥
0.43
0.42
0.40
0.44
0.42
0.49
0.52
0.49
0.48
0.46
0.44
1.99%
1.37%
—
0.73
FCF per share¥
1.00
0.91
0.90
0.82
0.78
0.80
0.90
0.82
0.80
0.78
0.83
(0.02%)
(2.50%)
—
0.25
Dividend per sh¥
0.77
0.89
0.97
0.96
1.06
1.28
1.53
1.81
2.01
2.03
0.80
13.92%
10.43%
—
12.45
Div yield (avg)%
15.67
16.09
17.46
17.20
17.44
15.97
14.83
12.59
14.51
14.79
27.24
14.79
15.82
50
3.48
Payout ratio%
9.49
6.68
7.93
5.91
6.84
8.35
10.64
12.24
11.14
10.63
9.35
10.64
8.92
81
0.696
Shares (diluted)B
0.847
0.931
1.055
1.020
1.012
0.982
1.052
1.049
1.093
1.258
0.705
4.45%
3.94%
25
15.18
Buyback yield%
24.05
21.32
19.06
17.60
16.52
18.72
16.40
13.79
12.11
12.87
19.22
13.79
17.06
69
0.140
D/E ratiox
2.489
2.873
2.871
2.878
2.766
2.754
3.076
3.337
3.685
4.041
1.463
3.337
2.876
71
0.603
Enterprise value¥B
2.025
2.374
2.754
2.999
3.531
3.633
3.753
3.975
4.623
4.996
1.893
7.18%
10.62%
15
1.471
LT debt¥B
1.717
1.765
1.675
1.480
1.331
1.171
1.193
1.277
1.265
1.344
1.651
0.20%
(2.52%)
8
Revenue
¥1.400B
7.49%
1.00×
Cost of revenue
¥637.7M
6.90%
0.95×
Operating expenses
¥314.1M
8.20%
1.07×
Goodwill & intangibles
18.43%
Cash and investments
16.78%
Spread over hurdle
(2.30%)