0.883
Revenue¥B
0.934
0.989
1.038
1.071
1.119
1.147
1.222
1.290
1.372
1.404
0.970
4.65%
4.73%
34
13.08
Revenue growth%
8.78
7.26
5.34
3.03
4.73
1.95
2.25
0.40
0.84
0.40
10.21
0.84
2.64
13
20.00
Gross margin%
0.85
3.57
4.14
6.77
7.56
7.01
6.42
8.88
11.57
12.16
2.41
8.88
6.89
46
2.43
Operating margin%
15.02
13.43
13.05
11.62
8.96
7.93
10.30
10.92
12.46
11.29
2.43
10.92
11.45
30
5.10
Net margin%
0.67
0.75
0.40
0.40
0.40
1.74
1.32
0.54
0.40
0.40
26.96
0.54
0.47
19
20.75
P/E ratio (avg)x
15.93
16.47
18.37
17.94
20.16
22.57
25.06
25.70
24.19
23.18
27.77
24.19
21.37
26
6.906
EV/EBITx
38.29
40.95
42.70
43.37
51.33
60.18
69.14
67.12
70.62
82.02
28.06
69.14
55.75
12
16.73
FCF yield (avg)%
18.51
16.57
14.09
15.93
15.54
14.52
12.78
13.21
10.37
8.18
8.19
12.78
14.31
68
5.81
FCF margin%
20.15
19.61
20.31
19.91
19.44
19.03
20.05
19.86
17.58
20.20
23.88
19.86
19.89
91
1.742
FCF / Net incomex
2.728
2.951
3.271
3.833
3.753
3.688
3.994
4.103
4.180
4.196
0.371
4.103
3.793
13
20.84
ROIC%
25.73
26.06
27.15
26.70
26.90
28.80
30.90
29.43
26.85
29.32
17.58
29.32
27.03
42
18.62
Return on equity%
32.22
33.58
30.76
32.67
33.50
36.24
36.45
33.92
32.63
33.34
16.16
33.92
33.42
16
8.36
Return on assets%
30.70
29.69
31.19
28.44
28.58
30.20
29.61
30.54
32.07
30.34
19.05
30.34
30.27
61
0.52
EPS¥
0.99
1.08
1.13
1.26
1.44
1.56
1.84
1.99
2.04
2.10
0.53
7.77%
8.09%
—
15.37
EPS growth%
22.52
23.82
24.11
26.28
24.37
23.52
23.60
24.81
25.85
26.60
17.45
24.81
24.24
87
0.74
Bookvalue per sh¥
0.84
1.01
1.03
1.12
1.27
1.30
1.27
1.37
1.49
1.78
0.59
7.06%
8.08%
—
0.47
FCF per share¥
0.20
0.20
0.21
0.20
0.19
0.19
0.19
0.21
0.21
0.21
0.31
2.32%
(0.38%)
—
0.47
Dividend per sh¥
0.36
0.35
0.37
0.38
0.41
0.45
0.48
0.48
0.52
0.46
0.36
2.07%
1.19%
—
22.25
Div yield (avg)%
10.04
12.41
13.70
10.77
9.44
6.48
6.74
7.43
6.20
5.58
26.24
6.48
8.44
62
16.62
Payout ratio%
5.43
3.29
0.87
0.40
0.40
2.20
1.32
3.91
1.86
1.07
2.77
1.86
1.59
63
903.7
Shares (diluted)M
580.9
609.9
542.8
551.6
527.0
458.8
494.1
461.5
484.8
421.9
860.5
(4.35%)
(4.30%)
90
26.73
Buyback yield%
30.88
29.36
31.17
32.11
29.86
27.64
25.62
25.12
24.99
24.86
15.68
25.12
28.50
44
1.554
D/E ratiox
1.355
1.541
1.492
1.611
1.790
1.948
2.049
2.040
2.143
2.263
0.314
2.049
1.869
15
0.385
Enterprise value¥B
1.639
1.671
1.746
2.070
2.448
2.769
2.935
2.895
3.192
3.357
0.312
6.52%
8.20%
15
1,028
LT debt¥M
444.1
477.6
434.0
417.8
407.6
376.2
334.9
324.5
344.0
305.1
799.6
(5.63%)
(3.89%)
75
Revenue
¥1.404B
4.73%
1.00×
Cost of revenue
¥906.7M
4.77%
1.00×
Operating expenses
¥153.8M
4.84%
1.01×
Cash and investments
16.31%
Spread over hurdle
42.15%