1.455
Revenue¥B
2.153
2.188
2.161
2.123
2.087
2.079
2.082
2.122
2.114
2.090
1.561
0.02%
(0.43%)
60
13.01
Revenue growth%
9.98
9.65
6.95
4.38
3.45
2.50
5.09
7.67
8.19
10.12
8.86
7.67
7.31
72
29.51
Gross margin%
20.63
18.52
17.15
17.04
15.85
15.73
14.32
15.22
15.09
15.11
16.23
15.11
15.79
70
12.62
Operating margin%
19.02
20.04
22.01
19.13
20.92
20.01
20.29
18.39
18.14
16.40
25.21
18.39
19.57
89
13.26
Net margin%
3.64
6.17
3.74
3.72
5.34
3.05
1.45
0.40
0.40
0.40
2.20
0.40
3.34
8
27.96
P/E ratio (avg)x
34.67
41.17
47.14
55.88
56.62
61.79
73.08
80.58
89.75
104.0
34.02
80.58
59.20
45
27.06
EV/EBITx
37.82
35.09
39.43
36.81
38.43
39.38
38.39
40.45
39.45
36.70
10.80
39.38
38.41
58
17.86
FCF yield (avg)%
24.38
27.17
25.92
24.42
22.24
20.46
21.81
20.65
18.83
16.53
26.31
20.46
22.03
6
18.14
FCF margin%
27.98
29.75
28.99
31.66
31.59
29.74
31.62
32.78
31.60
28.83
20.79
31.60
30.67
13
1.034
FCF / Net incomex
2.574
2.929
3.174
3.510
4.042
4.125
4.861
5.842
7.009
8.316
1.135
5.842
4.083
52
26.68
ROIC%
26.15
29.04
27.61
30.30
31.52
34.35
37.17
39.49
40.24
40.54
3.71
39.49
32.94
58
20.43
Return on equity%
21.09
21.59
19.38
17.00
17.73
16.90
17.80
20.66
20.98
18.76
5.17
18.76
19.07
45
19.54
Return on assets%
24.35
23.77
25.94
23.50
25.57
24.44
23.88
23.56
26.14
28.17
15.50
24.44
24.39
80
0.38
EPS¥
0.34
0.39
0.40
0.38
0.39
0.44
0.49
0.48
0.50
0.55
0.41
7.05%
5.35%
—
21.89
EPS growth%
11.68
8.98
10.70
10.36
10.91
13.37
10.85
7.94
10.01
11.15
12.37
10.85
10.78
80
0.40
Bookvalue per sh¥
0.50
0.55
0.61
0.70
0.65
0.66
0.67
0.65
0.59
0.58
0.48
(2.33%)
0.97%
—
0.57
FCF per share¥
0.43
0.45
0.44
0.46
0.42
0.44
0.44
0.42
0.43
0.48
0.38
2.63%
0.59%
—
0.13
Dividend per sh¥
0.47
0.44
0.40
0.43
0.41
0.39
0.42
0.42
0.39
0.34
0.30
(3.94%)
(3.19%)
—
11.93
Div yield (avg)%
31.22
30.92
33.55
32.27
34.85
34.54
34.92
35.11
37.71
36.42
9.32
35.11
34.70
82
2.84
Payout ratio%
4.70
2.49
1.61
1.82
1.97
0.40
1.76
3.56
5.17
4.23
20.15
3.56
2.23
72
0.915
Shares (diluted)B
0.988
1.044
1.112
1.253
1.474
1.427
1.422
1.462
1.656
1.891
0.882
5.12%
7.09%
61
20.79
Buyback yield%
16.54
18.82
16.68
18.98
17.74
18.28
19.11
19.85
18.81
19.96
10.78
19.11
18.82
72
0.114
D/E ratiox
0.780
0.746
0.815
0.837
0.754
0.723
0.652
0.699
0.647
0.594
0.314
0.652
0.734
19
0.903
Enterprise value¥B
1.348
1.433
1.525
1.462
1.387
1.393
1.452
1.551
1.616
1.749
1.057
4.74%
2.47%
88
0.270
LT debt¥B
1.087
1.108
1.069
1.124
1.053
0.974
0.937
0.853
0.873
0.770
0.080
(6.07%)
(3.35%)
83
Revenue
¥2.090B
(0.43%)
1.00×
Cost of revenue
¥1.043B
(0.64%)
0.98×
Operating expenses
¥452.7M
(0.44%)
1.00×
Cash and investments
18.33%
Spread over hurdle
32.19%