0.153
Revenue¥B
1.959
1.978
2.018
2.037
2.043
2.060
2.076
2.163
2.260
2.353
0.158
2.86%
2.16%
43
14.35
Revenue growth%
11.11
9.94
12.22
14.29
12.89
13.00
10.66
12.31
14.41
12.95
6.01
12.95
12.60
91
22.42
Gross margin%
25.18
25.16
27.97
25.05
22.87
24.99
26.18
24.53
24.15
25.63
18.55
24.99
25.10
14
5.12
Operating margin%
10.91
13.71
11.63
12.48
12.47
12.76
15.65
12.66
9.86
11.84
4.10
12.66
12.48
68
25.64
Net margin%
16.45
18.39
18.96
16.46
14.55
12.74
12.20
13.20
13.13
10.99
15.62
12.74
13.88
43
36.29
P/E ratio (avg)x
51.13
51.85
59.67
58.24
54.61
56.80
56.48
61.38
64.09
60.84
13.60
60.84
57.52
83
24.56
EV/EBITx
27.80
25.26
25.72
23.85
23.11
20.60
22.03
22.13
20.40
18.72
16.17
20.60
22.62
17
17.59
FCF yield (avg)%
9.46
10.84
13.53
11.30
11.89
14.47
12.22
12.07
13.08
15.44
2.50
13.08
12.14
76
16.23
FCF margin%
23.75
23.98
23.45
26.24
25.63
23.71
25.59
27.00
25.28
27.59
25.84
25.59
25.43
60
0.253
FCF / Net incomex
0.920
0.923
0.923
0.849
0.838
0.841
0.907
0.926
0.930
0.909
0.192
0.909
0.915
84
24.01
ROIC%
21.32
21.45
23.07
25.67
26.48
28.81
31.77
34.28
31.98
33.97
10.20
31.98
27.64
36
4.51
Return on equity%
14.46
16.30
14.40
14.80
14.74
15.32
17.62
19.07
17.07
18.17
28.94
17.62
15.81
33
3.08
Return on assets%
26.33
27.74
28.33
30.31
27.91
26.11
27.46
26.49
26.56
29.09
3.39
26.56
27.60
62
0.41
EPS¥
0.19
0.20
0.17
0.18
0.15
0.14
0.13
0.12
0.10
0.10
0.42
(7.77%)
(6.54%)
—
6.50
EPS growth%
14.93
16.98
17.95
16.72
13.92
13.75
15.01
13.99
16.66
14.26
17.87
14.26
14.97
36
0.25
Bookvalue per sh¥
0.31
0.28
0.26
0.28
0.32
0.28
0.28
0.27
0.29
0.32
0.13
0.47%
0.26%
—
0.23
FCF per share¥
0.48
0.48
0.51
0.58
0.67
0.68
0.73
0.84
0.98
0.99
0.27
7.90%
7.42%
—
0.29
Dividend per sh¥
0.22
0.22
0.22
0.21
0.20
0.22
0.19
0.20
0.21
0.19
0.27
(0.92%)
(2.35%)
—
19.87
Div yield (avg)%
28.36
28.44
27.99
25.41
24.27
25.01
26.08
26.81
28.91
31.37
2.16
26.81
27.40
44
20.46
Payout ratio%
19.89
22.01
20.26
17.58
16.69
14.44
16.04
13.91
13.15
14.20
18.51
14.20
16.36
70
1.638
Shares (diluted)B
3.059
3.511
3.462
3.636
3.844
4.310
4.850
5.727
5.714
6.700
1.634
11.75%
10.21%
27
19.22
Buyback yield%
10.66
7.90
9.05
10.85
9.17
7.70
9.45
6.89
8.62
9.36
6.92
8.62
9.11
84
0.420
D/E ratiox
0.389
0.370
0.349
0.354
0.342
0.359
0.325
0.298
0.269
0.270
0.459
0.298
0.346
36
0.397
Enterprise value¥B
1.326
1.357
1.388
1.444
1.410
1.226
1.095
0.968
0.843
0.907
1.018
(8.44%)
(3.87%)
39
1,714
LT debt¥M
107.1
103.9
106.8
112.4
113.3
112.8
110.6
116.9
101.2
91.65
884.6
(4.15%)
(1.23%)
43
Revenue
¥2.353B
2.16%
1.00×
Cost of revenue
¥1.647B
2.16%
1.00×
Operating expenses
¥476.5M
2.36%
1.02×
Goodwill & intangibles
18.57%
Cash and investments
16.39%
Spread over hurdle
(4.35%)