0.653
Revenue¥B
1.112
1.207
1.301
1.409
1.533
1.643
1.759
1.909
2.022
2.197
0.670
7.46%
7.68%
26
3.24
Revenue growth%
9.44
9.21
9.60
9.13
6.95
9.75
9.42
12.00
14.98
17.41
6.30
12.00
9.52
89
24.65
Gross margin%
28.72
30.12
29.75
27.05
29.38
27.03
24.10
22.43
24.97
22.51
11.36
24.10
27.04
70
13.64
Operating margin%
17.61
16.76
18.32
18.44
18.82
17.34
16.45
17.00
19.08
19.16
12.76
17.34
17.96
63
5.90
Net margin%
15.25
15.27
15.43
14.13
14.69
12.68
11.53
11.60
9.67
11.31
25.84
11.53
13.41
40
7.562
P/E ratio (avg)x
19.95
22.49
26.56
26.15
31.13
35.51
42.01
44.76
51.32
54.15
25.14
44.76
33.32
86
11.26
EV/EBITx
22.06
20.91
20.21
18.30
19.91
17.64
15.86
17.42
17.42
17.37
20.37
17.42
17.97
86
16.56
FCF yield (avg)%
12.37
12.32
14.78
14.81
13.31
16.09
16.03
17.78
19.65
17.95
16.89
17.78
15.42
67
16.71
FCF margin%
23.03
23.37
25.80
26.95
25.87
26.82
25.37
26.92
28.33
30.32
24.18
26.92
26.34
24
1.484
FCF / Net incomex
1.569
1.596
1.618
1.561
1.619
1.823
1.839
1.700
1.647
1.592
0.952
1.700
1.619
76
24.22
ROIC%
4.28
6.47
8.67
9.67
9.86
11.66
9.99
11.63
9.15
9.18
29.85
9.99
9.42
87
2.44
Return on equity%
5.90
6.71
7.51
9.44
12.21
10.37
9.40
8.38
7.93
10.27
16.71
9.40
8.89
37
18.81
Return on assets%
16.50
18.02
19.08
16.36
14.27
14.66
13.38
12.79
9.91
11.88
21.05
12.79
14.46
85
0.53
EPS¥
0.32
0.32
0.32
0.34
0.33
0.30
0.28
0.30
0.30
0.32
0.56
(0.46%)
0.73%
—
5.20
EPS growth%
19.76
17.39
15.40
14.88
12.02
9.45
7.52
5.88
7.15
6.91
19.83
7.15
10.74
52
1.31
Bookvalue per sh¥
0.39
0.34
0.36
0.37
0.35
0.30
0.32
0.29
0.29
0.29
0.70
(3.39%)
(2.75%)
—
1.61
FCF per share¥
1.34
1.25
1.23
1.15
1.17
1.28
1.23
1.36
1.28
1.15
1.81
(0.25%)
(1.34%)
—
0.65
Dividend per sh¥
0.82
0.82
0.93
0.91
0.98
1.07
1.16
1.28
1.45
1.59
1.72
10.17%
6.40%
—
22.49
Div yield (avg)%
20.92
22.90
22.10
24.35
22.67
20.14
18.24
19.57
17.60
19.26
16.92
19.26
20.53
64
18.90
Payout ratio%
15.45
17.50
20.15
21.65
23.76
23.37
23.48
24.11
26.31
23.99
18.04
23.99
23.43
77
0.412
Shares (diluted)B
0.701
0.731
0.812
0.946
0.958
1.115
1.278
1.523
1.535
1.504
0.413
9.45%
9.53%
36
28.78
Buyback yield%
24.92
22.12
24.61
24.04
23.88
23.04
22.52
23.37
20.84
22.41
29.10
22.52
23.21
46
0.964
D/E ratiox
1.211
1.121
1.065
1.098
0.957
0.864
0.846
0.794
0.724
0.789
0.291
0.794
0.910
49
1.861
Enterprise value¥B
1.111
1.115
1.327
1.552
1.822
2.017
2.092
2.314
2.635
2.527
0.704
6.76%
8.31%
85
0.211
LT debt¥B
0.624
0.652
0.652
0.779
0.788
0.817
0.877
1.034
1.021
1.196
1.697
8.72%
6.96%
9
Revenue
¥2.197B
7.68%
1.00×
Cost of revenue
¥1.482B
7.60%
0.99×
Operating expenses
¥296.1M
7.84%
1.02×
Cash and investments
22.59%
Goodwill & intangibles
14.68%
Spread over hurdle
(3.00%)