2.094
Revenue¥B
1.748
1.758
1.817
1.816
1.856
1.862
1.873
1.955
2.009
2.076
2.270
2.27%
2.16%
33
22.23
Revenue growth%
19.34
16.64
16.07
18.40
19.17
20.90
20.74
17.92
20.01
19.07
21.40
20.01
19.12
53
24.74
Gross margin%
11.76
10.48
11.49
13.45
10.62
10.63
11.06
9.69
7.95
7.58
21.52
9.69
10.63
94
7.35
Operating margin%
10.46
9.74
10.38
11.87
10.44
8.08
6.27
5.47
2.87
0.40
4.39
5.47
8.91
78
12.11
Net margin%
10.32
11.98
9.96
9.94
8.94
6.79
7.05
6.63
3.84
5.46
22.71
6.63
7.99
42
36.67
P/E ratio (avg)x
29.02
26.82
28.49
25.54
23.85
23.66
22.00
21.53
22.39
24.80
8.382
22.39
24.32
13
14.01
EV/EBITx
38.88
45.40
46.48
53.71
59.45
66.13
66.76
68.36
74.60
81.26
13.04
68.36
62.79
94
21.91
FCF yield (avg)%
22.95
20.98
18.90
19.96
20.55
22.58
22.03
19.74
18.89
19.45
4.09
19.74
20.25
64
10.25
FCF margin%
30.37
31.18
32.65
33.45
31.22
30.89
29.35
31.89
32.12
33.69
29.51
31.89
31.55
62
0.611
FCF / Net incomex
1.304
1.169
1.270
1.307
1.256
1.180
1.109
1.188
1.227
1.354
0.981
1.188
1.241
65
26.15
ROIC%
21.06
18.08
17.62
15.70
15.00
15.72
16.44
18.93
20.30
21.47
15.28
18.93
17.85
10
20.49
Return on equity%
13.77
15.91
14.91
13.57
11.26
10.23
10.85
9.10
8.89
8.85
2.09
9.10
11.05
56
22.79
Return on assets%
1.41
3.93
3.71
0.81
0.40
2.84
1.59
0.40
0.40
0.40
16.17
0.40
1.11
32
1.08
EPS¥
0.49
0.52
0.58
0.61
0.56
0.49
0.47
0.52
0.46
0.49
1.13
(2.65%)
0.60%
—
5.21
EPS growth%
15.40
15.70
14.06
13.73
12.84
10.71
10.85
9.94
11.47
11.21
10.38
10.85
12.16
26
1.03
Bookvalue per sh¥
1.12
1.19
1.27
1.25
1.40
1.38
1.51
1.53
1.61
1.71
0.65
4.07%
4.15%
—
0.51
FCF per share¥
0.87
0.80
0.77
0.82
0.94
1.00
1.02
1.07
1.21
1.13
1.08
3.78%
1.82%
—
0.47
Dividend per sh¥
0.75
0.78
0.77
0.72
0.79
0.80
0.88
0.89
0.90
1.03
0.22
5.46%
4.60%
—
22.84
Div yield (avg)%
23.20
20.82
22.10
20.65
19.53
18.15
17.13
18.87
16.01
15.00
2.69
17.13
19.20
64
5.10
Payout ratio%
9.39
9.52
9.43
9.01
11.35
10.87
11.05
10.68
12.68
12.66
13.45
11.05
10.77
95
0.825
Shares (diluted)B
0.994
1.055
1.196
1.122
1.086
1.002
0.915
0.999
1.123
1.254
0.852
2.93%
3.44%
43
15.38
Buyback yield%
14.84
16.94
17.05
14.48
12.28
12.69
12.32
12.03
10.18
11.86
21.23
12.03
12.51
91
1.096
D/E ratiox
1.767
1.825
2.135
2.503
2.460
2.543
2.953
3.551
3.665
4.045
0.821
3.551
2.523
7
2,521
Enterprise value¥M
392.8
359.2
386.3
427.1
401.1
423.9
379.9
378.8
425.1
466.2
327.0
3.05%
1.21%
65
1.279
LT debt¥B
2.103
2.533
2.657
3.047
3.691
4.050
4.597
4.868
5.046
5.768
1.962
9.34%
10.41%
6
Revenue
¥2.076B
2.16%
1.00×
Cost of revenue
¥1.076B
2.32%
1.02×
Operating expenses
¥471.8M
1.77%
0.96×
Cash and investments
17.40%
Goodwill & intangibles
17.09%
Spread over hurdle
(0.14%)