1.302
Revenue¥B
0.748
0.786
0.821
0.851
0.890
0.953
1.030
1.114
1.202
1.286
1.386
7.63%
6.35%
61
16.82
Revenue growth%
17.98
17.27
19.89
20.43
19.92
17.62
20.50
20.38
22.19
22.59
2.30
20.50
20.15
45
20.71
Gross margin%
6.99
9.43
7.31
5.46
8.05
8.51
9.11
10.73
9.96
12.23
14.64
9.96
8.81
22
22.20
Operating margin%
4.34
1.39
3.20
0.68
2.84
2.32
2.18
4.80
3.65
3.70
3.45
3.65
3.02
61
9.67
Net margin%
15.88
14.93
15.24
15.46
15.85
18.12
17.07
19.44
21.54
19.42
12.60
19.42
16.47
79
26.58
P/E ratio (avg)x
12.46
13.41
11.74
11.06
12.25
11.43
10.19
10.34
9.233
9.800
10.48
10.19
11.25
56
25.45
EV/EBITx
29.37
32.13
31.58
28.47
29.67
26.93
27.74
29.07
26.57
26.87
19.57
26.93
28.77
73
18.42
FCF yield (avg)%
19.78
21.38
21.25
24.12
22.63
22.30
25.02
24.06
22.70
25.00
27.18
24.06
22.66
65
22.34
FCF margin%
0.40
0.40
1.04
2.47
2.25
0.40
1.54
2.45
0.40
1.39
8.00
1.39
1.21
39
1.510
FCF / Net incomex
2.425
2.433
2.675
2.849
3.134
3.659
4.051
4.250
4.512
4.985
0.801
4.250
3.396
73
16.27
ROIC%
19.68
19.50
21.77
22.80
20.35
20.75
21.27
19.49
20.61
22.45
13.86
20.75
20.68
17
16.69
Return on equity%
21.50
23.85
26.38
28.93
26.65
23.66
22.96
25.38
28.36
30.06
11.44
25.38
25.88
49
21.57
Return on assets%
17.36
15.50
18.34
20.68
19.44
18.30
18.36
15.66
16.21
16.37
26.48
16.37
17.83
46
0.86
EPS¥
0.77
0.82
0.76
0.78
0.81
0.87
0.79
0.86
0.98
1.05
0.90
5.37%
3.28%
—
7.75
EPS growth%
2.05
3.96
4.77
5.69
5.32
2.51
1.39
3.47
6.04
5.68
12.09
3.47
4.36
33
0.21
Bookvalue per sh¥
0.24
0.27
0.30
0.29
0.32
0.38
0.41
0.43
0.50
0.52
0.69
10.19%
7.83%
—
0.52
FCF per share¥
1.05
1.09
1.07
1.20
1.30
1.45
1.50
1.53
1.60
1.92
1.12
8.14%
7.04%
—
1.08
Dividend per sh¥
0.77
0.72
0.72
0.76
0.75
0.86
0.90
0.85
0.92
1.00
1.12
5.87%
3.11%
—
20.81
Div yield (avg)%
28.01
30.37
33.10
32.53
31.34
34.33
36.13
38.01
39.90
37.95
13.12
37.95
33.72
75
14.53
Payout ratio%
15.91
18.81
19.47
19.47
21.11
23.50
25.72
26.04
27.19
27.47
19.52
26.04
22.31
89
1.288
Shares (diluted)B
1.368
1.566
1.672
1.786
1.980
1.980
2.138
2.200
2.489
2.433
1.276
4.21%
6.01%
39
4.45
Buyback yield%
12.61
13.45
11.68
10.55
10.26
9.20
8.59
8.93
7.02
4.69
27.25
8.59
9.73
36
1.265
D/E ratiox
1.110
1.243
1.342
1.405
1.378
1.475
1.654
1.781
1.902
2.164
1.736
1.781
1.440
76
0.911
Enterprise value¥B
1.505
1.368
1.277
1.201
1.056
0.918
0.950
0.863
0.938
0.807
0.582
(5.23%)
(6.83%)
83
1,257
LT debt¥M
259.1
240.5
225.0
244.9
266.1
283.9
267.6
283.1
283.7
310.3
760.3
3.12%
3.13%
23
Revenue
¥1.286B
6.35%
1.00×
Cost of revenue
¥767.2M
6.44%
1.01×
Operating expenses
¥271.7M
6.47%
1.01×
Goodwill & intangibles
18.38%
Cash and investments
16.64%
Spread over hurdle
21.63%