7.360
Revenue¥B
5.812
6.057
6.239
6.275
6.553
6.643
6.948
7.251
7.353
7.685
7.953
3.24%
2.91%
82
14.70
Revenue growth%
12.32
14.62
14.11
14.63
16.72
14.25
12.32
10.98
8.70
6.27
28.32
10.98
13.21
87
19.31
Gross margin%
6.01
8.78
7.72
10.67
8.89
6.80
7.91
6.23
7.78
6.17
29.64
6.80
7.75
48
9.34
Operating margin%
13.14
12.65
14.91
14.44
14.37
14.37
15.56
15.06
15.62
13.43
20.96
15.06
14.40
41
25.23
Net margin%
15.49
15.37
14.12
12.90
13.76
14.76
15.40
16.87
15.93
16.59
2.85
15.93
15.39
89
30.81
P/E ratio (avg)x
35.37
43.01
50.11
53.45
59.49
67.05
70.16
69.36
80.55
87.62
19.98
70.16
63.27
60
37.50
EV/EBITx
48.56
53.40
54.09
63.14
61.78
64.23
66.73
78.82
77.15
85.18
7.293
77.15
63.68
85
22.71
FCF yield (avg)%
24.62
24.92
22.06
22.37
22.90
24.20
23.90
24.74
23.50
23.10
11.13
23.90
23.70
68
28.75
FCF margin%
3.62
2.28
2.44
4.82
2.22
0.72
1.48
0.40
0.51
2.50
3.30
0.72
2.25
26
0.603
FCF / Net incomex
1.098
1.192
1.365
1.599
1.618
1.650
1.906
2.040
2.251
2.318
0.492
2.040
1.634
60
4.20
ROIC%
13.48
16.43
17.12
18.55
16.31
15.83
17.93
17.99
17.35
18.72
15.14
17.93
17.23
16
11.56
Return on equity%
6.91
4.42
1.68
0.40
0.40
0.40
0.40
1.96
0.56
0.40
16.11
0.40
0.48
76
18.90
Return on assets%
27.61
24.85
22.34
25.17
25.85
28.80
30.03
29.49
32.40
33.38
11.45
30.03
28.20
66
1.52
EPS¥
0.79
0.78
0.75
0.77
0.73
0.68
0.61
0.56
0.50
0.50
1.69
(7.50%)
(5.60%)
—
17.18
EPS growth%
0.40
0.54
0.40
2.20
4.95
5.52
4.22
6.76
5.97
4.77
3.11
5.52
4.49
82
0.87
Bookvalue per sh¥
0.56
0.60
0.59
0.53
0.52
0.47
0.47
0.41
0.36
0.39
1.19
(5.69%)
(4.47%)
—
1.12
FCF per share¥
0.54
0.59
0.57
0.52
0.45
0.40
0.41
0.36
0.33
0.32
0.58
(6.86%)
(6.50%)
—
1.13
Dividend per sh¥
1.26
1.23
1.29
1.32
1.39
1.48
1.47
1.35
1.50
1.62
0.64
3.10%
2.90%
—
26.21
Div yield (avg)%
29.46
26.60
28.82
30.50
28.84
28.02
26.55
29.18
29.55
27.26
7.47
28.02
28.83
35
24.16
Payout ratio%
21.40
20.99
21.45
23.99
26.09
28.32
25.87
23.30
22.53
24.18
23.92
24.18
23.65
35
3.926
Shares (diluted)B
6.116
5.762
5.892
6.267
6.937
7.653
7.204
7.874
7.477
8.366
4.123
3.82%
4.01%
92
12.90
Buyback yield%
16.94
15.32
16.60
17.94
16.56
14.18
13.00
14.37
11.63
12.46
28.66
13.00
14.85
47
0.961
D/E ratiox
0.430
0.490
0.566
0.543
0.575
0.593
0.610
0.616
0.682
0.702
0.450
0.616
0.584
28
0.737
Enterprise value¥B
7.551
7.517
7.580
8.299
9.132
10.53
10.38
11.66
12.08
11.58
5.469
4.86%
5.51%
61
0.480
LT debt¥B
3.561
3.852
3.938
3.933
4.285
5.193
5.470
5.524
6.008
6.837
7.847
9.79%
7.59%
54
Revenue
¥7.685B
2.91%
1.00×
Cost of revenue
¥5.379B
2.91%
1.00×
Operating expenses
¥818.5M
2.66%
0.98×
Cash and investments
15.12%
Spread over hurdle
(1.87%)