1.124
Revenue¥B
1.298
1.400
1.488
1.563
1.685
1.798
1.937
2.017
2.161
2.312
1.226
6.54%
6.76%
95
29.15
Revenue growth%
16.43
14.51
15.57
18.44
19.85
21.66
22.91
21.15
23.04
25.89
29.81
22.91
20.50
32
18.83
Gross margin%
17.01
17.88
20.61
18.83
20.29
20.87
19.38
20.96
19.36
17.70
3.96
19.38
19.37
92
22.16
Operating margin%
6.96
6.69
7.31
7.28
6.98
5.44
8.34
11.02
13.41
10.45
25.16
10.45
7.30
76
14.48
Net margin%
20.60
19.86
17.10
17.42
14.82
13.79
14.70
14.61
12.88
10.05
10.48
13.79
14.76
29
24.59
P/E ratio (avg)x
38.50
36.94
32.66
31.53
30.92
30.84
31.22
31.09
30.52
28.36
30.51
30.84
31.16
48
6.064
EV/EBITx
18.60
16.06
17.51
18.13
17.39
15.22
14.00
15.01
12.92
12.45
27.58
14.00
15.64
39
27.04
FCF yield (avg)%
17.35
18.11
15.14
14.80
11.84
12.82
14.89
14.54
13.66
15.26
2.04
14.54
14.85
87
16.27
FCF margin%
24.13
24.92
27.59
30.04
32.80
35.43
35.02
36.82
38.22
39.05
12.79
36.82
33.91
36
0.872
FCF / Net incomex
0.224
0.222
0.205
0.175
0.161
0.170
0.150
0.152
0.150
0.157
0.432
0.152
0.166
94
15.34
ROIC%
20.62
18.03
17.28
17.58
16.59
14.20
13.21
12.74
14.19
16.90
3.72
14.19
16.75
25
3.65
Return on equity%
12.58
12.25
10.10
10.73
8.71
11.24
11.52
12.67
12.27
11.23
26.63
11.52
11.38
36
21.98
Return on assets%
25.66
26.26
23.67
23.71
23.25
22.28
22.39
20.16
20.35
23.21
15.35
22.28
23.23
54
0.27
EPS¥
0.66
0.63
0.56
0.55
0.61
0.54
0.48
0.51
0.57
0.51
0.28
(3.71%)
(1.65%)
—
4.95
EPS growth%
6.80
5.07
6.70
4.21
3.89
6.79
8.90
6.23
5.89
7.88
12.89
6.79
6.46
75
0.41
Bookvalue per sh¥
0.46
0.53
0.56
0.57
0.61
0.61
0.64
0.62
0.69
0.71
0.47
3.21%
5.16%
—
1.05
FCF per share¥
0.60
0.60
0.63
0.71
0.64
0.65
0.68
0.73
0.78
0.86
0.96
6.13%
3.66%
—
1.13
Dividend per sh¥
2.28
2.66
3.16
3.54
4.17
4.27
4.35
4.83
4.81
5.38
0.96
5.24%
10.10%
—
3.47
Div yield (avg)%
14.64
12.29
14.17
14.59
11.89
12.26
11.81
11.80
14.77
13.71
8.91
12.26
13.00
26
18.93
Payout ratio%
20.63
18.60
16.65
15.24
15.39
17.86
18.69
18.00
17.74
18.47
9.13
18.00
17.93
34
0.591
Shares (diluted)B
0.841
0.898
0.949
1.007
1.026
1.032
1.197
1.232
1.360
1.386
0.597
6.20%
7.02%
42
13.20
Buyback yield%
12.21
12.32
11.66
11.68
11.05
10.90
13.03
16.00
13.69
12.18
28.24
13.03
12.19
17
1.750
D/E ratiox
0.859
0.905
0.858
0.868
0.937
0.879
0.836
0.858
0.830
0.793
1.130
0.836
0.859
20
2.651
Enterprise value¥B
0.864
0.853
0.865
0.934
0.941
1.057
1.184
1.237
1.456
1.661
2.341
12.02%
7.20%
83
1.900
LT debt¥B
4.282
4.414
4.419
4.864
5.167
5.184
5.670
5.831
5.797
5.743
1.669
2.13%
4.11%
18
Revenue
¥2.312B
6.76%
1.00×
Cost of revenue
¥1.484B
6.91%
1.01×
Operating expenses
¥526.8M
6.06%
0.94×
Cash and investments
17.95%
Goodwill & intangibles
17.81%
Spread over hurdle
(3.61%)