1.003
Revenue¥B
0.883
0.945
1.034
1.130
1.221
1.346
1.485
1.592
1.745
1.930
1.108
9.59%
9.17%
9
27.34
Revenue growth%
18.35
17.23
16.74
17.96
19.54
16.56
13.81
12.38
11.79
11.32
12.19
12.38
16.65
30
18.02
Gross margin%
19.19
18.85
16.28
13.88
15.88
14.64
13.06
11.72
8.94
7.98
25.69
11.72
14.26
85
15.06
Operating margin%
29.63
29.44
30.97
29.88
29.79
28.16
25.92
24.17
21.76
19.41
27.91
24.17
28.80
54
25.78
Net margin%
27.29
24.33
25.46
24.26
23.14
25.82
25.02
22.30
25.30
27.37
23.21
25.30
25.16
51
16.38
P/E ratio (avg)x
15.97
17.38
17.80
19.57
20.63
22.84
23.46
26.72
26.66
26.40
10.30
26.40
21.74
37
26.68
EV/EBITx
25.27
25.50
22.16
18.95
16.76
15.66
15.53
16.74
17.84
16.63
30.31
16.63
17.30
66
21.53
FCF yield (avg)%
18.82
20.15
20.62
21.54
24.07
24.80
24.82
26.82
29.33
28.48
7.34
26.82
24.44
64
3.94
FCF margin%
35.36
35.69
33.21
30.85
30.68
33.27
33.56
35.03
37.23
39.60
21.24
35.03
34.29
70
1.128
FCF / Net incomex
1.505
1.512
1.467
1.517
1.763
1.847
1.843
1.964
2.196
2.287
1.357
1.964
1.803
58
14.33
ROIC%
21.04
19.85
17.48
15.37
15.46
16.86
17.54
15.61
15.28
17.42
22.44
16.86
17.14
7
8.54
Return on equity%
21.36
21.69
21.12
21.30
19.23
21.55
19.79
22.21
20.33
17.55
11.58
20.33
21.21
29
21.48
Return on assets%
0.40
2.12
4.74
6.73
9.59
10.53
13.49
12.97
13.41
10.45
21.78
12.97
10.02
69
0.32
EPS¥
0.13
0.14
0.15
0.14
0.15
0.14
0.13
0.12
0.12
0.13
0.33
(3.25%)
(0.29%)
—
11.26
EPS growth%
11.45
8.58
6.98
6.75
4.97
3.15
1.94
4.85
7.12
8.75
22.50
4.85
6.86
5
0.08
Bookvalue per sh¥
0.44
0.43
0.50
0.50
0.49
0.49
0.54
0.53
0.62
0.62
0.18
5.13%
4.33%
—
0.32
FCF per share¥
0.44
0.46
0.50
0.45
0.43
0.43
0.39
0.42
0.43
0.45
0.26
1.15%
0.81%
—
0.44
Dividend per sh¥
0.62
0.63
0.62
0.68
0.66
0.67
0.78
0.88
1.03
1.18
0.48
12.43%
8.12%
—
7.56
Div yield (avg)%
24.31
23.95
22.56
20.14
19.72
20.61
21.16
19.04
17.44
18.99
25.97
19.04
20.37
35
20.12
Payout ratio%
11.97
13.25
13.64
15.25
17.29
15.32
12.64
12.14
14.52
13.73
11.56
13.73
13.68
9
1.001
Shares (diluted)B
1.508
1.486
1.632
1.646
1.559
1.579
1.809
2.042
2.254
2.523
0.981
10.10%
6.74%
23
21.71
Buyback yield%
33.07
33.27
35.06
32.34
31.79
29.30
28.71
31.26
30.26
31.24
6.74
30.26
31.52
25
0.529
D/E ratiox
0.789
0.886
0.822
0.822
0.861
0.938
0.942
0.918
0.965
0.877
1.188
0.938
0.882
76
0.906
Enterprise value¥B
1.114
1.092
1.106
1.147
1.220
1.246
1.295
1.302
1.277
1.310
0.727
1.44%
2.72%
72
2.181
LT debt¥B
2.650
2.453
2.701
2.639
2.464
2.460
2.333
2.672
2.824
2.801
2.246
2.60%
1.40%
53
Revenue
¥1.930B
9.17%
1.00×
Cost of revenue
¥1.351B
9.17%
1.00×
Operating expenses
¥283.1M
8.67%
0.96×
Cash and investments
23.01%
Goodwill & intangibles
15.53%
Spread over hurdle
(7.05%)