0.466
Revenue¥B
0.668
0.715
0.748
0.797
0.839
0.874
0.919
0.950
1.017
1.061
0.498
4.79%
5.41%
9
13.33
Revenue growth%
31.50
31.40
29.66
29.60
28.19
25.57
25.37
24.23
22.62
24.21
2.93
24.23
26.88
76
3.88
Gross margin%
6.79
7.58
7.51
4.84
4.40
6.94
6.95
8.96
7.14
7.58
3.03
7.14
7.05
40
22.80
Operating margin%
5.46
3.62
1.51
2.99
3.08
2.88
5.27
4.10
4.21
4.46
18.74
4.21
3.86
91
9.68
Net margin%
17.26
17.11
15.54
16.54
15.41
16.39
16.37
19.04
17.00
17.92
14.50
17.00
16.77
22
25.23
P/E ratio (avg)x
26.18
25.17
25.63
26.45
24.10
26.41
24.85
24.96
24.66
21.33
13.89
24.85
25.06
48
18.62
EV/EBITx
12.15
11.54
10.81
12.04
12.04
13.29
12.73
12.97
12.67
13.00
32.75
12.97
12.41
65
25.10
FCF yield (avg)%
23.05
25.63
24.11
25.29
26.40
25.81
26.92
27.82
28.77
28.22
24.96
27.82
26.10
12
12.36
FCF margin%
4.79
2.18
4.53
4.13
7.09
6.78
5.05
4.23
4.01
5.66
6.39
5.05
4.66
71
0.305
FCF / Net incomex
1.778
1.631
1.548
1.631
1.704
1.573
1.555
1.453
1.379
1.378
0.304
1.453
1.564
86
12.23
ROIC%
14.60
17.05
16.58
13.90
12.26
11.56
8.84
7.85
9.37
7.13
5.04
8.84
11.91
70
29.98
Return on equity%
8.08
10.91
12.02
9.91
11.07
11.78
9.56
8.91
7.65
9.06
22.05
9.06
9.74
44
16.72
Return on assets%
3.90
4.73
3.59
3.21
1.30
0.40
3.11
1.21
0.40
2.37
16.28
1.21
2.74
58
0.23
EPS¥
0.70
0.78
0.81
0.82
0.74
0.81
0.75
0.77
0.71
0.64
0.26
(2.61%)
(0.12%)
—
13.47
EPS growth%
8.70
9.09
11.13
8.86
8.24
6.07
7.34
4.42
5.08
5.22
3.34
5.22
7.79
22
0.14
Bookvalue per sh¥
0.20
0.23
0.26
0.28
0.31
0.36
0.37
0.39
0.40
0.43
0.17
6.63%
8.41%
—
0.49
FCF per share¥
1.38
1.59
1.70
2.00
2.09
2.18
2.44
2.86
2.84
3.23
0.16
9.10%
10.13%
—
0.61
Dividend per sh¥
0.71
0.83
0.96
1.06
1.21
1.37
1.61
1.92
2.20
2.48
0.56
15.50%
13.41%
—
23.14
Div yield (avg)%
18.50
16.01
18.05
16.86
18.04
19.04
19.55
16.68
17.28
17.40
12.22
17.40
17.72
32
26.83
Payout ratio%
25.04
24.90
22.39
25.15
25.28
25.14
25.93
23.26
25.04
23.83
8.51
25.04
25.04
14
717.1
Shares (diluted)M
657.1
583.1
639.4
673.1
711.0
627.9
667.4
647.7
584.7
632.4
727.3
(2.31%)
(0.96%)
66
9.03
Buyback yield%
4.23
5.61
4.27
5.64
6.30
5.41
2.45
0.40
1.69
0.58
11.17
1.69
4.25
72
0.229
D/E ratiox
2.048
2.403
2.904
2.869
3.397
3.909
4.688
4.838
5.743
6.288
0.911
4.838
3.653
24
573.7
Enterprise value¥M
858.9
829.2
802.0
753.5
709.5
691.0
765.0
830.7
781.1
777.5
890.3
1.85%
(0.54%)
16
0.894
LT debt¥B
0.729
0.861
0.901
0.902
0.981
1.119
1.153
1.348
1.437
1.418
0.365
7.65%
8.79%
47
Revenue
¥1.061B
5.41%
1.00×
Cost of revenue
¥742.5M
5.41%
1.00×
Operating expenses
¥155.7M
4.77%
0.94×
Cash and investments
20.49%
Spread over hurdle
14.41%