0.316
Revenue¥B
0.658
0.704
0.757
0.823
0.885
0.945
1.040
1.107
1.220
1.340
0.351
8.64%
8.20%
48
11.46
Revenue growth%
19.10
18.23
18.50
19.12
22.08
23.63
22.47
22.31
24.26
25.24
24.96
23.63
22.19
11
27.20
Gross margin%
26.35
27.31
26.70
26.83
28.75
30.22
29.79
28.93
31.74
30.44
2.13
30.22
28.84
50
8.69
Operating margin%
5.17
4.13
5.05
6.11
8.94
10.91
10.60
12.00
10.76
10.17
21.75
10.76
9.55
39
16.48
Net margin%
24.12
25.79
24.27
23.32
22.35
25.10
25.16
23.67
25.40
27.85
6.28
25.16
24.69
62
6.338
P/E ratio (avg)x
35.75
33.46
32.99
29.21
26.07
25.29
23.44
23.73
24.55
24.13
21.33
24.13
25.68
82
7.477
EV/EBITx
23.25
22.33
22.70
23.83
25.80
26.43
24.70
26.70
28.68
26.40
31.80
26.43
25.25
18
29.89
FCF yield (avg)%
28.65
28.86
28.38
30.42
27.98
28.26
26.05
28.39
28.72
30.98
24.10
28.39
28.52
22
18.63
FCF margin%
5.32
2.46
0.40
2.94
1.08
1.81
3.64
4.50
1.72
0.61
9.78
1.81
2.14
69
1.092
FCF / Net incomex
1.165
1.319
1.501
1.563
1.586
1.676
1.676
1.751
1.981
1.908
0.858
1.751
1.631
28
3.40
ROIC%
3.37
5.23
3.49
6.07
8.61
6.69
6.83
8.18
10.48
7.67
14.94
7.67
6.76
33
29.07
Return on equity%
3.29
5.03
6.25
5.26
5.64
6.82
4.84
2.02
4.52
2.58
13.63
4.52
4.94
25
23.04
Return on assets%
29.97
31.25
28.45
30.93
32.27
32.61
31.78
31.56
29.91
29.09
23.46
31.56
31.09
43
0.90
EPS¥
0.21
0.20
0.23
0.23
0.27
0.28
0.29
0.28
0.28
0.30
0.94
2.13%
5.24%
—
27.46
EPS growth%
9.97
11.79
14.40
13.63
10.72
11.91
12.42
11.24
8.75
9.90
19.77
11.24
11.52
88
0.48
Bookvalue per sh¥
0.45
0.47
0.52
0.49
0.48
0.49
0.45
0.44
0.46
0.43
0.16
(2.11%)
0.35%
—
0.21
FCF per share¥
0.30
0.26
0.24
0.22
0.23
0.20
0.19
0.20
0.18
0.18
0.84
(4.20%)
(4.70%)
—
0.39
Dividend per sh¥
0.20
0.23
0.23
0.25
0.26
0.28
0.26
0.26
0.27
0.26
0.16
(0.18%)
1.53%
—
18.50
Div yield (avg)%
33.63
32.37
32.37
29.93
29.67
32.00
29.02
28.36
26.26
23.81
16.75
28.36
29.80
51
12.30
Payout ratio%
29.61
31.39
31.11
33.17
35.66
33.09
30.13
30.57
30.03
30.79
12.18
30.57
30.95
91
1.264
Shares (diluted)B
2.209
2.124
2.209
2.605
2.733
3.161
3.357
3.203
3.247
3.729
1.274
6.41%
6.86%
52
8.78
Buyback yield%
3.88
6.62
8.15
5.55
7.01
7.43
5.28
2.95
1.32
1.00
28.44
2.95
5.42
18
1.101
D/E ratiox
2.601
2.548
2.645
2.860
2.983
3.045
3.399
3.482
4.178
4.842
1.487
3.482
3.014
11
1.699
Enterprise value¥B
2.569
2.478
2.601
2.554
2.410
2.669
2.666
2.597
2.876
2.974
1.191
4.29%
2.43%
9
1.077
LT debt¥B
1.333
1.217
1.178
1.051
0.983
0.986
1.008
1.128
1.046
0.943
0.502
(0.82%)
(2.99%)
70
Revenue
¥1.340B
8.20%
1.00×
Cost of revenue
¥674.0M
8.36%
1.01×
Operating expenses
¥314.5M
8.18%
1.00×
Cash and investments
15.57%
Goodwill & intangibles
15.36%
Spread over hurdle
76.92%