0.902
Revenue¥B
0.917
0.989
1.043
1.132
1.208
1.280
1.381
1.452
1.574
1.659
0.969
6.55%
6.93%
55
10.92
Revenue growth%
5.30
5.08
7.10
9.76
7.23
7.17
7.58
8.87
9.04
6.82
2.58
7.58
7.20
92
26.39
Gross margin%
12.43
11.02
11.91
13.10
14.11
11.41
9.77
12.08
11.78
13.89
3.49
11.78
12.00
54
6.76
Operating margin%
25.00
22.87
21.37
21.80
19.00
19.04
20.92
22.09
24.10
22.26
12.42
22.09
21.95
19
5.23
Net margin%
26.37
24.21
26.46
25.62
27.40
29.99
28.44
26.63
28.19
30.89
21.34
28.44
27.02
7
25.00
P/E ratio (avg)x
27.02
23.65
20.91
20.44
22.50
21.01
20.73
18.99
18.87
18.92
30.71
18.99
20.82
71
35.22
EV/EBITx
21.85
22.24
23.06
26.01
26.53
26.51
26.11
28.27
29.43
35.22
26.19
28.27
26.31
52
10.57
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.06
2.02
2.08
4.84
7.09
7.86
24.02
4.84
1.54
27
5.24
FCF margin%
5.99
5.51
7.22
7.89
9.89
11.06
12.78
10.07
12.40
11.34
28.41
11.34
9.98
56
1.044
FCF / Net incomex
0.926
0.991
0.962
0.915
0.850
0.943
0.998
0.963
0.971
0.964
0.730
0.964
0.962
26
21.29
ROIC%
10.20
9.66
12.54
14.63
15.81
17.46
16.91
18.74
16.55
13.85
17.07
16.91
15.22
54
10.03
Return on equity%
25.58
23.68
25.91
23.12
25.55
27.47
24.61
23.25
20.58
20.00
28.07
23.25
24.14
37
24.28
Return on assets%
4.62
4.25
7.03
7.72
6.07
7.84
9.29
6.67
9.11
8.89
15.06
8.89
7.38
40
0.65
EPS¥
0.96
1.01
1.00
1.00
0.92
0.95
0.84
0.82
0.78
0.70
0.70
(5.37%)
(4.18%)
—
6.04
EPS growth%
17.97
18.03
16.52
14.90
12.51
15.22
13.43
14.36
11.86
10.67
5.73
13.43
14.63
61
1.01
Bookvalue per sh¥
1.58
1.84
1.90
2.19
2.58
3.01
3.54
3.55
3.52
3.38
0.86
5.54%
7.67%
—
1.22
FCF per share¥
1.00
0.93
0.98
0.87
0.83
0.85
0.72
0.64
0.63
0.64
1.10
(5.08%)
(4.03%)
—
0.55
Dividend per sh¥
1.18
1.06
1.00
0.95
0.88
0.95
0.85
0.91
0.91
0.82
1.11
(1.56%)
(3.57%)
—
19.21
Div yield (avg)%
30.03
33.01
35.91
35.68
37.92
39.53
40.33
42.95
45.41
42.52
28.12
42.52
38.72
9
2.75
Payout ratio%
21.60
23.26
25.06
22.67
21.26
18.72
18.32
20.93
19.65
20.29
22.06
19.65
21.09
33
805.9
Shares (diluted)M
674.6
696.8
710.1
658.4
707.9
696.8
743.8
741.2
749.1
659.7
819.5
(1.40%)
(0.58%)
79
6.73
Buyback yield%
0.40
0.40
1.22
0.40
0.40
0.40
0.40
0.40
1.77
2.57
10.29
0.40
0.40
31
0.509
D/E ratiox
0.913
1.016
1.217
1.206
1.180
1.373
1.500
1.572
1.749
1.981
0.844
1.572
1.295
22
272.0
Enterprise value¥M
115.6
116.3
129.3
139.7
135.1
141.7
165.5
166.5
182.0
181.5
370.7
6.08%
4.69%
47
1.098
LT debt¥B
1.179
1.044
0.895
0.761
0.662
0.663
0.689
0.723
0.642
0.655
1.229
(0.22%)
(6.33%)
64
Revenue
¥1.659B
6.93%
1.00×
Cost of revenue
¥944.6M
6.62%
0.97×
Operating expenses
¥256.3M
8.20%
1.13×
Cash and investments
18.00%
Goodwill & intangibles
17.38%
Spread over hurdle
76.33%