0.674
Revenue¥B
0.847
0.878
0.925
0.944
0.974
1.003
1.039
1.086
1.102
1.119
0.750
2.82%
2.96%
41
24.35
Revenue growth%
24.23
24.65
24.08
25.27
22.90
24.57
26.78
25.58
23.36
21.27
14.13
24.57
24.40
30
26.79
Gross margin%
12.30
10.58
10.22
9.08
9.69
11.20
10.10
12.90
13.92
13.67
3.18
12.90
10.89
16
12.80
Operating margin%
7.82
6.57
9.32
9.71
8.45
6.16
9.01
10.60
9.70
9.40
12.84
9.40
9.17
13
8.72
Net margin%
8.82
8.59
7.83
8.60
10.12
9.19
7.67
9.62
8.41
8.97
4.26
8.97
8.71
32
14.40
P/E ratio (avg)x
40.98
48.18
53.57
59.86
62.77
69.61
70.76
75.95
73.90
77.17
14.26
73.90
66.19
29
11.39
EV/EBITx
32.20
34.82
33.46
31.02
35.07
38.72
41.62
44.63
41.18
41.76
10.86
41.62
36.90
38
4.22
FCF yield (avg)%
15.51
14.74
16.87
14.12
11.63
12.34
10.44
12.05
11.20
8.85
15.49
11.20
12.20
62
24.90
FCF margin%
13.39
11.31
12.88
11.61
12.18
12.12
9.39
8.18
9.52
8.57
11.68
9.39
11.46
76
1.697
FCF / Net incomex
0.980
1.049
1.101
1.060
0.994
1.061
1.161
1.199
1.158
1.302
1.416
1.161
1.081
31
5.46
ROIC%
12.59
11.05
9.42
8.93
9.97
12.22
10.68
12.72
15.64
18.21
9.37
12.72
11.64
22
17.43
Return on equity%
4.26
4.62
3.55
2.74
1.41
2.58
0.40
1.35
3.23
3.38
23.13
2.58
2.98
21
20.25
Return on assets%
0.40
0.40
2.28
5.20
3.90
4.49
2.78
4.60
6.66
8.47
14.26
4.60
4.19
42
0.45
EPS¥
0.72
0.71
0.70
0.74
0.81
0.91
0.82
0.78
0.84
0.94
0.49
3.00%
2.79%
—
25.91
EPS growth%
5.99
6.87
5.93
5.11
6.56
5.12
5.16
2.86
3.47
3.24
9.85
3.47
5.14
84
0.15
Bookvalue per sh¥
0.99
1.17
1.16
1.23
1.36
1.61
1.92
2.23
2.52
2.93
0.25
16.53%
11.75%
—
0.24
FCF per share¥
1.23
1.38
1.37
1.62
1.85
2.10
2.29
2.46
2.51
2.64
0.40
7.29%
9.74%
—
0.35
Dividend per sh¥
0.13
0.13
0.12
0.11
0.10
0.10
0.10
0.10
0.11
0.11
0.26
1.93%
(2.72%)
—
3.32
Div yield (avg)%
3.56
0.63
3.15
3.71
5.14
7.31
8.44
8.11
7.27
5.29
4.39
7.31
5.22
16
28.59
Payout ratio%
28.94
27.27
25.23
22.26
20.47
20.31
21.31
20.31
20.26
17.86
14.68
20.31
20.89
13
748.1
Shares (diluted)M
732.6
712.3
669.2
660.8
732.1
689.7
734.5
685.3
700.9
720.6
735.5
(0.32%)
0.20%
30
23.06
Buyback yield%
3.04
3.88
4.76
3.24
0.83
0.40
2.46
1.84
0.40
3.08
7.76
1.84
2.75
18
0.112
D/E ratiox
1.143
1.068
1.190
1.310
1.243
1.146
1.169
1.310
1.434
1.406
0.522
1.310
1.216
75
645.1
Enterprise value¥M
809.0
809.3
847.4
869.3
817.3
704.4
662.1
590.6
567.1
621.2
350.0
(5.34%)
(2.27%)
65
827.2
LT debt¥M
521.7
498.7
492.5
483.1
522.7
582.0
657.9
602.0
646.8
700.7
841.5
6.03%
4.15%
85
Revenue
¥1.119B
2.96%
1.00×
Cost of revenue
¥658.5M
2.82%
0.99×
Operating expenses
¥254.3M
3.44%
1.05×
Cash and investments
16.93%
Spread over hurdle
58.20%