0.376
Revenue¥B
0.653
0.705
0.759
0.814
0.839
0.875
0.940
0.979
1.021
1.090
0.395
5.37%
5.74%
80
7.39
Revenue growth%
9.68
11.44
10.60
10.96
11.19
9.24
9.15
8.01
10.87
11.24
8.68
9.24
10.74
39
16.83
Gross margin%
4.87
6.52
6.03
5.12
4.57
5.43
6.37
7.10
9.72
8.31
13.51
7.10
6.20
86
24.62
Operating margin%
19.05
18.52
17.89
17.57
16.06
14.34
13.22
11.65
11.05
8.52
24.75
11.65
15.20
70
27.72
Net margin%
15.93
17.05
19.45
17.18
14.26
12.55
14.77
13.84
16.68
17.64
29.20
14.77
16.31
90
25.30
P/E ratio (avg)x
26.06
26.94
25.04
24.49
23.02
22.28
23.01
22.30
23.61
23.12
15.03
23.01
23.36
5
29.65
EV/EBITx
35.68
39.77
39.89
46.56
45.90
52.01
55.00
57.26
59.96
57.35
24.68
57.26
49.29
54
26.79
FCF yield (avg)%
36.38
37.54
35.74
34.73
37.61
35.13
32.56
30.66
30.43
28.21
17.59
30.66
34.93
45
18.95
FCF margin%
1.51
0.40
2.60
0.49
0.40
0.95
0.40
2.90
1.15
0.74
7.45
0.95
0.84
7
1.048
FCF / Net incomex
0.676
0.743
0.800
0.814
0.767
0.803
0.823
0.928
1.006
0.922
1.665
0.922
0.809
76
6.56
ROIC%
22.27
19.66
21.90
20.88
18.24
20.06
19.50
16.86
17.87
20.31
15.69
19.50
19.86
22
7.12
Return on equity%
18.27
16.85
15.30
13.39
11.18
10.66
9.83
9.43
11.42
13.12
7.36
10.66
12.27
77
16.25
Return on assets%
19.66
20.18
22.56
24.27
25.73
27.13
25.83
27.68
28.31
28.26
20.63
27.68
25.78
52
0.27
EPS¥
0.30
0.31
0.35
0.37
0.40
0.38
0.40
0.44
0.44
0.51
0.30
4.99%
6.67%
—
16.96
EPS growth%
16.10
14.35
11.63
9.09
11.74
10.73
13.27
10.39
8.55
9.62
13.97
10.39
11.18
72
0.25
Bookvalue per sh¥
0.13
0.13
0.14
0.12
0.13
0.14
0.15
0.16
0.15
0.15
0.36
3.01%
2.28%
—
0.10
FCF per share¥
0.21
0.19
0.18
0.18
0.17
0.15
0.14
0.12
0.12
0.11
0.29
(8.36%)
(5.53%)
—
0.10
Dividend per sh¥
0.13
0.13
0.13
0.14
0.15
0.16
0.16
0.15
0.16
0.15
0.38
0.68%
2.32%
—
20.24
Div yield (avg)%
8.62
9.02
10.07
11.81
9.92
10.47
7.54
9.40
8.56
9.58
21.44
9.40
9.49
12
21.43
Payout ratio%
5.56
7.30
6.23
7.65
7.81
9.31
7.10
8.27
10.09
7.30
5.08
8.27
7.48
80
1.141
Shares (diluted)B
1.254
1.279
1.227
1.105
1.210
1.136
1.159
1.313
1.195
1.242
1.152
0.52%
0.53%
50
5.68
Buyback yield%
13.26
10.72
11.98
10.14
9.52
7.18
5.37
4.55
3.75
1.49
25.88
4.55
8.35
91
1.395
D/E ratiox
2.766
3.335
3.483
4.219
5.028
4.940
5.788
6.239
6.996
8.205
0.607
6.239
4.984
66
731.4
Enterprise value¥M
596.4
561.5
518.7
448.8
481.9
519.2
505.7
530.5
467.5
406.8
696.8
(3.33%)
(3.79%)
59
370.5
LT debt¥M
350.3
394.8
411.8
444.4
500.4
490.0
497.0
495.0
507.1
583.0
993.4
3.11%
7.14%
45
Revenue
¥1.090B
5.74%
1.00×
Cost of revenue
¥762.7M
5.74%
1.00×
Operating expenses
¥214.3M
4.87%
0.92×
Goodwill & intangibles
21.80%
Cash and investments
15.33%
Spread over hurdle
(1.67%)