0.798
Revenue¥B
0.917
0.967
1.006
1.092
1.149
1.232
1.328
1.429
1.511
1.622
0.884
7.13%
6.33%
77
20.88
Revenue growth%
20.14
20.91
18.01
19.77
16.87
18.69
16.35
16.89
14.67
15.40
12.15
16.35
17.45
87
12.64
Gross margin%
6.94
6.44
7.90
7.45
7.95
6.00
5.08
2.82
5.59
4.17
13.43
5.08
6.22
42
22.00
Operating margin%
15.16
12.62
13.15
11.24
11.02
11.20
10.85
11.79
10.61
12.19
8.54
11.20
11.52
24
28.13
Net margin%
5.90
3.31
4.73
2.22
3.62
2.28
1.68
3.63
6.35
7.09
16.51
3.63
3.63
59
16.62
P/E ratio (avg)x
18.88
18.85
17.05
15.69
14.97
14.02
14.59
14.34
13.22
13.81
13.58
14.02
14.78
12
26.01
EV/EBITx
17.89
21.14
23.66
23.32
26.97
29.77
30.52
29.82
35.32
39.55
24.83
30.52
28.37
33
22.87
FCF yield (avg)%
25.19
27.70
27.00
24.92
23.51
26.05
26.27
26.13
25.81
25.65
7.15
26.05
25.93
67
9.29
FCF margin%
8.53
10.20
7.84
5.94
7.15
7.47
6.08
5.48
7.95
5.45
26.18
6.08
7.31
67
0.864
FCF / Net incomex
1.596
1.935
2.015
2.039
2.052
2.064
2.449
2.484
2.712
3.233
1.169
2.484
2.058
7
18.00
ROIC%
1.84
2.82
0.81
2.36
0.40
0.40
0.40
0.40
0.40
2.43
25.60
0.40
0.60
24
27.53
Return on equity%
17.37
16.68
17.95
18.64
20.16
23.05
25.61
27.66
25.36
26.58
23.98
25.61
21.61
54
27.94
Return on assets%
16.41
19.17
16.83
17.55
17.75
17.08
14.83
14.80
16.35
19.10
18.75
16.35
16.95
30
1.33
EPS¥
1.19
1.05
0.95
0.93
0.80
0.85
0.84
0.81
0.72
0.61
1.41
(5.35%)
(5.89%)
—
10.38
EPS growth%
5.98
5.41
3.35
1.46
1.41
2.69
1.69
4.40
5.35
6.73
27.80
4.40
3.87
81
1.42
Bookvalue per sh¥
1.09
1.30
1.51
1.78
2.11
2.03
2.32
2.39
2.48
2.94
0.33
6.87%
10.04%
—
0.50
FCF per share¥
0.89
0.96
0.91
0.96
1.09
1.01
1.08
1.04
1.01
0.94
1.30
(2.85%)
0.34%
—
0.57
Dividend per sh¥
0.43
0.43
0.44
0.48
0.46
0.44
0.43
0.46
0.43
0.45
1.17
(0.20%)
(0.46%)
—
27.33
Div yield (avg)%
25.25
27.36
25.91
23.18
24.96
27.90
26.95
29.06
31.98
31.67
21.95
29.06
27.15
16
28.33
Payout ratio%
22.06
24.13
21.57
23.19
24.34
24.04
21.62
20.00
20.51
23.26
17.41
21.62
22.63
59
471.0
Shares (diluted)M
395.9
403.2
386.5
381.9
353.8
366.4
346.6
316.0
299.4
326.8
455.9
(1.58%)
(1.69%)
59
6.66
Buyback yield%
30.62
30.17
28.49
30.81
33.46
36.21
33.23
35.49
34.34
36.20
2.93
35.49
33.34
87
0.889
D/E ratiox
0.500
0.483
0.486
0.493
0.501
0.591
0.582
0.598
0.592
0.563
0.504
0.591
0.532
27
760.0
Enterprise value¥M
391.7
375.3
337.4
363.7
387.6
398.0
404.3
348.4
365.1
360.8
668.1
(1.42%)
(1.30%)
8
1.511
LT debt¥B
1.302
1.322
1.320
1.271
1.285
1.448
1.377
1.478
1.371
1.425
0.428
2.09%
1.66%
55
Revenue
¥1.622B
6.33%
1.00×
Cost of revenue
¥934.3M
6.31%
1.00×
Operating expenses
¥287.3M
5.70%
0.94×
Cash and investments
16.17%
Spread over hurdle
15.88%