0.815
Revenue¥B
1.166
1.226
1.275
1.331
1.374
1.475
1.520
1.570
1.677
1.771
0.900
5.21%
4.85%
58
29.74
Revenue growth%
31.90
33.42
30.51
30.83
33.29
33.16
31.90
29.83
28.84
26.22
24.96
29.83
31.37
35
16.80
Gross margin%
1.83
3.96
6.45
6.54
4.45
5.08
7.12
5.29
3.13
0.77
2.51
5.08
4.76
30
18.24
Operating margin%
24.93
24.10
24.28
24.58
23.70
21.65
22.82
23.74
23.72
25.65
24.94
23.72
23.92
29
22.08
Net margin%
11.77
11.94
12.59
10.55
10.35
12.00
11.91
12.58
10.63
11.53
18.13
11.91
11.84
71
33.62
P/E ratio (avg)x
11.72
12.41
14.02
13.04
14.54
16.23
16.55
15.78
15.06
16.86
6.302
16.23
14.80
43
17.21
EV/EBITx
43.13
44.25
49.08
56.75
55.35
59.77
66.15
78.22
77.81
92.30
19.75
77.81
58.26
81
19.64
FCF yield (avg)%
24.02
25.52
26.97
25.83
25.70
28.57
26.52
25.49
26.92
27.29
10.36
26.92
26.17
35
4.31
FCF margin%
7.93
9.12
11.03
13.95
15.53
15.44
13.24
14.82
12.58
12.65
20.11
13.24
12.95
23
1.164
FCF / Net incomex
0.481
0.488
0.482
0.503
0.525
0.541
0.549
0.502
0.517
0.547
0.641
0.541
0.510
23
6.92
ROIC%
12.07
9.37
9.95
7.34
8.22
6.12
6.37
8.53
9.07
10.95
21.34
8.53
8.80
59
25.69
Return on equity%
19.88
19.42
20.84
18.67
18.75
19.35
17.97
15.50
13.59
16.10
10.10
16.10
18.71
27
29.32
Return on assets%
5.92
8.10
9.93
9.52
8.30
7.63
7.04
5.96
7.64
10.50
15.93
7.63
7.87
20
0.51
EPS¥
1.17
1.36
1.50
1.78
1.95
2.01
2.03
2.32
2.61
2.71
0.57
6.86%
10.75%
—
4.81
EPS growth%
10.16
7.42
9.08
7.24
7.09
6.15
7.38
4.86
7.29
9.56
3.45
7.29
7.33
30
0.11
Bookvalue per sh¥
0.88
0.86
0.87
0.94
0.91
0.95
0.95
0.95
0.93
1.11
0.26
4.05%
4.04%
—
0.32
FCF per share¥
0.40
0.40
0.39
0.40
0.42
0.43
0.48
0.51
0.56
0.58
0.67
6.39%
4.12%
—
0.79
Dividend per sh¥
0.65
0.61
0.57
0.58
0.60
0.58
0.65
0.65
0.65
0.66
0.23
2.06%
0.52%
—
23.64
Div yield (avg)%
24.74
25.54
23.57
26.55
26.67
24.03
21.41
19.99
17.95
20.27
3.57
20.27
23.80
49
16.22
Payout ratio%
25.16
26.59
29.46
30.99
32.19
32.09
32.45
29.94
29.75
30.72
13.28
30.72
30.33
65
544.9
Shares (diluted)M
398.5
401.3
404.1
354.1
364.6
381.6
388.1
411.4
410.8
402.8
560.3
2.02%
(1.15%)
62
21.82
Buyback yield%
26.23
27.03
26.94
24.91
27.47
27.97
28.55
31.37
33.52
30.70
18.22
30.70
27.72
88
1.016
D/E ratiox
0.248
0.213
0.193
0.191
0.173
0.149
0.146
0.126
0.118
0.105
0.898
0.126
0.161
57
1,078
Enterprise value¥M
523.2
511.1
520.9
536.1
578.1
634.5
661.0
696.0
773.2
785.7
579.0
6.33%
4.90%
83
1,352
LT debt¥M
187.4
197.0
183.3
168.8
182.6
165.9
175.4
191.6
174.3
177.9
512.9
(0.51%)
(0.15%)
89
Revenue
¥1.771B
4.85%
1.00×
Cost of revenue
¥1.233B
4.86%
1.00×
Operating expenses
¥302.3M
5.05%
1.02×
Cash and investments
16.58%
Goodwill & intangibles
15.56%
Spread over hurdle
18.18%