1.636
Revenue¥B
0.982
1.057
1.119
1.191
1.293
1.421
1.524
1.663
1.829
1.990
1.744
9.00%
8.05%
59
11.95
Revenue growth%
2.96
3.52
3.96
1.60
0.84
0.40
1.99
3.75
5.39
7.61
25.80
3.75
3.24
42
15.71
Gross margin%
0.40
1.88
0.40
0.40
0.40
3.16
4.55
5.55
7.44
6.48
14.95
5.55
2.52
46
27.54
Operating margin%
13.68
12.18
10.63
11.70
14.37
12.08
14.35
14.86
13.81
14.85
18.38
14.35
13.74
73
21.22
Net margin%
15.06
17.21
15.17
15.11
17.66
16.16
14.70
16.07
14.63
15.33
7.88
15.33
15.25
39
19.66
P/E ratio (avg)x
37.91
39.49
44.21
45.51
47.59
44.16
45.96
49.91
55.22
52.24
36.34
49.91
45.74
47
24.64
EV/EBITx
46.65
43.91
43.99
45.01
47.44
44.06
48.20
47.53
51.21
45.89
15.90
47.53
46.27
19
18.13
FCF yield (avg)%
10.14
8.52
8.04
7.53
10.53
12.80
11.33
11.86
8.97
10.97
24.64
11.33
10.33
88
25.20
FCF margin%
30.20
31.76
34.12
32.96
33.68
35.32
34.83
35.85
36.77
37.57
6.46
35.85
34.47
9
1.763
FCF / Net incomex
0.975
0.977
1.016
1.007
1.078
0.961
0.889
0.914
0.817
0.751
0.661
0.889
0.968
45
23.11
ROIC%
13.70
15.04
15.48
16.92
18.90
16.20
18.96
19.13
20.38
22.93
23.60
19.13
17.91
91
17.41
Return on equity%
6.71
5.04
5.74
6.72
6.30
6.12
8.67
7.18
9.72
8.49
18.67
8.49
6.72
76
6.98
Return on assets%
17.43
16.79
18.08
17.62
18.05
15.40
14.15
11.26
13.22
13.73
23.40
13.73
16.10
48
0.27
EPS¥
0.14
0.13
0.12
0.14
0.14
0.16
0.18
0.17
0.19
0.20
0.29
7.47%
4.25%
—
23.12
EPS growth%
12.55
10.78
11.78
9.24
11.64
10.68
8.75
7.19
6.91
6.34
11.78
7.19
9.96
27
0.16
Bookvalue per sh¥
0.32
0.30
0.29
0.27
0.27
0.29
0.27
0.28
0.32
0.29
0.39
1.65%
(1.48%)
—
0.11
FCF per share¥
0.26
0.29
0.27
0.30
0.29
0.33
0.32
0.34
0.32
0.33
0.40
2.26%
2.24%
—
0.11
Dividend per sh¥
0.31
0.33
0.34
0.38
0.41
0.46
0.48
0.44
0.47
0.46
0.23
2.15%
4.06%
—
21.71
Div yield (avg)%
11.37
12.96
11.43
14.43
14.10
15.57
14.96
16.84
16.67
16.89
23.73
16.67
14.70
30
2.71
Payout ratio%
6.78
7.68
9.40
10.35
10.39
12.98
12.00
9.38
7.93
7.60
8.50
9.38
9.39
33
1.764
Shares (diluted)B
2.494
2.561
2.981
3.148
3.772
3.735
4.274
4.207
4.401
5.189
1.727
6.59%
7.60%
16
26.56
Buyback yield%
2.94
4.62
3.24
3.92
6.26
8.28
7.55
6.08
7.43
8.69
12.35
7.55
6.17
22
1.601
D/E ratiox
1.518
1.483
1.397
1.520
1.655
1.545
1.441
1.467
1.570
1.488
0.555
1.488
1.503
71
0.819
Enterprise value¥B
1.119
1.157
1.167
1.361
1.498
1.556
1.603
1.737
1.665
1.801
1.290
3.75%
5.07%
29
1.148
LT debt¥B
2.051
1.846
1.665
1.612
1.663
1.707
1.618
1.588
1.537
1.724
0.660
0.73%
(0.66%)
50
Revenue
¥1.990B
8.05%
1.00×
Cost of revenue
¥1.064B
8.11%
1.01×
Operating expenses
¥328.8M
7.82%
0.98×
Cash and investments
17.96%
Spread over hurdle
34.25%