0.939
Revenue¥B
0.606
0.650
0.686
0.737
0.812
0.889
0.975
1.039
1.139
1.215
1.033
8.41%
7.88%
61
17.64
Revenue growth%
23.19
21.88
21.79
24.62
25.28
26.85
24.53
23.67
26.51
28.68
13.27
26.51
24.58
39
15.59
Gross margin%
13.56
16.07
18.46
21.11
20.75
21.70
19.16
21.42
21.51
18.80
15.22
21.42
19.95
92
10.20
Operating margin%
23.01
21.39
21.43
21.17
21.85
22.89
20.36
19.58
19.95
18.98
8.70
19.95
21.28
17
15.02
Net margin%
8.54
10.55
10.08
9.75
12.30
11.80
9.62
10.06
12.46
12.08
17.19
11.80
10.31
55
10.98
P/E ratio (avg)x
23.95
26.65
24.42
23.98
23.57
23.80
26.41
29.42
33.16
32.77
36.74
29.42
25.41
10
15.30
EV/EBITx
11.93
13.86
16.61
18.81
18.27
20.53
20.51
21.70
26.03
30.87
23.34
21.70
19.66
47
21.34
FCF yield (avg)%
24.28
27.10
27.30
27.71
29.47
30.62
30.85
32.94
31.46
30.34
15.24
30.85
29.91
56
11.92
FCF margin%
5.34
7.33
9.99
11.75
12.52
11.69
9.60
7.52
10.19
8.40
26.03
9.60
9.80
90
0.896
FCF / Net incomex
0.764
0.774
0.865
0.931
1.074
1.229
1.268
1.238
1.302
1.318
1.122
1.268
1.152
42
4.86
ROIC%
22.93
25.05
22.86
21.83
20.23
21.64
21.03
21.07
18.67
19.69
5.71
21.03
21.35
91
24.88
Return on equity%
25.97
24.40
22.99
20.88
21.73
20.90
23.42
24.86
23.99
26.74
19.85
23.99
23.70
86
10.72
Return on assets%
6.61
8.56
10.68
8.64
8.35
9.86
10.46
10.74
10.08
10.94
21.07
10.46
9.97
85
0.70
EPS¥
0.17
0.16
0.16
0.17
0.15
0.15
0.16
0.18
0.16
0.15
0.73
(0.63%)
(0.84%)
—
7.24
EPS growth%
18.73
18.17
20.90
20.36
23.33
20.40
21.88
24.70
23.54
21.68
10.22
21.88
21.29
25
0.27
Bookvalue per sh¥
0.63
0.64
0.75
0.79
0.74
0.84
0.90
1.07
1.06
1.16
0.68
9.35%
7.63%
—
0.12
FCF per share¥
0.97
0.99
1.10
1.32
1.45
1.69
1.74
1.89
2.14
2.44
0.41
10.87%
10.30%
—
0.12
Dividend per sh¥
0.49
0.43
0.40
0.40
0.36
0.34
0.38
0.40
0.38
0.34
0.67
(0.90%)
(3.18%)
—
5.86
Div yield (avg)%
19.95
19.92
22.37
22.08
23.17
23.92
24.00
26.21
26.92
27.89
10.29
26.21
23.54
30
10.98
Payout ratio%
26.06
25.82
24.63
26.01
24.58
24.40
23.97
23.32
25.32
25.58
18.23
24.40
24.97
63
417.2
Shares (diluted)M
541.3
549.9
543.6
599.1
637.5
714.9
653.2
650.3
634.6
584.9
409.6
(1.71%)
0.29%
60
3.18
Buyback yield%
25.11
26.90
25.39
27.92
29.21
29.69
31.83
29.30
32.00
32.98
27.66
31.83
29.25
8
0.991
D/E ratiox
1.037
1.003
0.987
0.944
0.953
0.995
1.064
1.147
1.180
1.265
1.669
1.147
1.020
21
0.688
Enterprise value¥B
0.850
0.914
0.897
0.929
1.106
1.304
1.282
1.276
1.537
1.685
0.488
8.78%
7.69%
44
1,038
LT debt¥M
679.0
673.4
727.2
752.6
762.3
726.0
719.2
672.6
668.3
633.2
708.2
(3.65%)
(1.17%)
72
Revenue
¥1.215B
7.88%
1.00×
Cost of revenue
¥779.0M
7.86%
1.00×
Operating expenses
¥303.9M
8.13%
1.02×
Goodwill & intangibles
21.48%
Cash and investments
17.21%
Spread over hurdle
(6.31%)