0.170
Revenue¥B
1.051
1.096
1.132
1.128
1.174
1.177
1.177
1.225
1.243
1.290
0.185
1.90%
2.41%
85
4.42
Revenue growth%
3.25
0.78
1.40
0.40
3.29
1.64
3.60
0.96
2.63
1.52
3.70
1.64
1.58
40
11.14
Gross margin%
14.92
15.26
17.08
18.85
16.55
16.79
18.47
18.49
16.90
18.84
14.35
18.47
16.99
33
2.61
Operating margin%
25.94
27.48
24.57
23.95
22.00
20.02
22.59
21.93
19.21
19.64
8.33
20.02
22.30
61
2.73
Net margin%
23.73
21.06
18.43
19.78
21.68
24.16
23.94
23.73
21.94
24.54
4.53
23.94
22.84
43
17.43
P/E ratio (avg)x
38.02
42.96
41.92
39.67
39.21
38.90
43.36
45.91
46.26
45.84
36.29
45.84
42.44
74
12.64
EV/EBITx
26.79
29.05
25.78
27.87
27.31
24.61
23.73
25.62
24.09
21.50
24.35
24.09
25.70
63
3.54
FCF yield (avg)%
13.51
15.67
17.13
14.83
16.32
14.86
17.70
18.64
19.43
16.74
3.78
17.70
16.53
75
12.99
FCF margin%
24.39
27.25
29.77
29.93
28.55
25.71
23.93
22.05
23.18
22.66
29.30
23.18
25.05
82
1.178
FCF / Net incomex
0.955
0.911
0.967
1.022
0.998
1.135
1.145
1.230
1.241
1.416
0.465
1.230
1.078
86
17.45
ROIC%
6.93
7.61
6.97
6.85
5.93
3.78
1.43
0.40
0.40
0.40
26.20
0.40
4.85
29
28.09
Return on equity%
5.21
5.61
4.85
3.50
3.94
6.76
7.87
6.80
9.35
10.22
20.02
7.87
6.18
12
6.18
Return on assets%
21.57
21.60
24.27
21.52
22.27
20.65
18.71
16.43
14.84
13.45
18.41
16.43
21.09
28
0.41
EPS¥
0.26
0.27
0.29
0.30
0.30
0.33
0.32
0.35
0.40
0.39
0.44
5.16%
3.81%
—
12.30
EPS growth%
21.25
22.01
19.49
18.79
19.88
21.19
21.28
19.18
19.90
18.99
23.33
19.90
19.89
63
0.25
Bookvalue per sh¥
0.30
0.36
0.36
0.37
0.38
0.45
0.53
0.51
0.54
0.59
0.42
9.22%
6.76%
—
0.09
FCF per share¥
0.08
0.09
0.10
0.09
0.08
0.09
0.11
0.11
0.11
0.12
0.27
7.25%
4.84%
—
0.10
Dividend per sh¥
0.32
0.35
0.36
0.36
0.39
0.40
0.42
0.47
0.50
0.48
0.20
3.84%
3.30%
—
18.34
Div yield (avg)%
29.08
31.83
34.77
37.20
38.41
37.67
38.65
41.46
44.22
46.90
23.56
41.46
38.04
76
12.02
Payout ratio%
23.27
21.06
18.32
18.64
18.66
16.18
17.35
16.72
18.05
15.20
22.23
16.72
18.19
54
0.857
Shares (diluted)B
1.294
1.294
1.230
1.298
1.453
1.430
1.674
1.747
1.871
1.834
0.870
4.76%
3.42%
29
22.40
Buyback yield%
32.13
30.12
28.16
25.28
23.94
21.43
21.53
23.06
20.72
22.48
24.35
21.53
23.50
63
1.204
D/E ratiox
1.284
1.290
1.208
1.343
1.195
1.155
1.112
1.009
1.084
0.993
0.984
1.084
1.175
94
1.055
Enterprise value¥B
0.456
0.429
0.409
0.385
0.414
0.387
0.411
0.447
0.421
0.407
1.539
(0.38%)
(0.53%)
20
1.294
LT debt¥B
1.956
2.228
2.638
2.614
2.706
3.219
3.467
3.489
3.450
4.142
0.341
8.89%
9.54%
25
Revenue
¥1.290B
2.41%
1.00×
Cost of revenue
¥903.2M
2.41%
1.00×
Operating expenses
¥193.6M
3.04%
1.06×
Cash and investments
19.47%
Spread over hurdle
(2.19%)