0.863
Revenue¥B
1.803
1.829
1.842
1.844
1.884
1.908
1.910
1.908
1.886
1.896
0.935
0.12%
0.47%
84
26.30
Revenue growth%
0.40
0.59
3.09
3.96
5.28
6.10
7.52
5.91
4.40
3.49
10.59
5.91
4.18
43
5.50
Gross margin%
19.98
21.86
19.79
18.01
17.70
17.62
18.53
15.84
17.24
14.35
3.80
17.24
17.86
54
27.17
Operating margin%
10.19
12.98
11.22
13.20
13.47
16.35
13.60
16.22
15.99
13.58
25.58
15.99
13.53
80
24.43
Net margin%
5.24
7.88
9.65
11.47
11.25
8.73
11.66
8.67
10.76
11.58
14.38
10.76
10.20
45
28.15
P/E ratio (avg)x
34.36
33.43
33.29
36.64
36.16
42.28
39.66
39.31
44.65
48.76
25.89
42.28
37.98
11
19.04
EV/EBITx
11.89
11.25
11.82
12.17
11.91
12.37
11.62
11.50
11.21
10.09
29.42
11.50
11.72
73
19.68
FCF yield (avg)%
24.23
24.64
26.13
27.26
27.69
25.84
28.21
28.14
25.22
23.36
13.20
25.84
25.98
80
20.03
FCF margin%
31.29
29.55
27.97
25.48
24.80
26.32
24.56
25.12
22.97
24.52
7.37
24.56
25.30
31
1.446
FCF / Net incomex
1.465
1.379
1.368
1.345
1.455
1.656
1.724
1.738
1.885
2.084
0.362
1.738
1.561
72
6.83
ROIC%
30.98
30.96
30.63
32.84
32.90
34.58
36.17
35.96
37.26
36.12
22.55
36.12
33.74
13
2.12
Return on equity%
11.99
10.74
11.66
9.81
6.88
8.17
6.68
6.62
5.57
6.58
22.54
6.62
7.53
16
29.75
Return on assets%
27.60
27.22
29.91
28.95
27.17
24.26
22.56
24.29
25.43
26.00
2.52
24.29
26.58
30
1.23
EPS¥
0.59
0.56
0.55
0.59
0.55
0.57
0.57
0.58
0.53
0.52
1.27
(1.14%)
(1.83%)
—
4.63
EPS growth%
12.54
11.65
9.07
7.89
5.27
6.41
6.74
6.80
8.34
11.31
24.81
6.80
8.11
12
1.18
Bookvalue per sh¥
1.01
0.90
0.92
1.00
1.12
1.26
1.35
1.22
1.23
1.27
0.58
2.41%
1.62%
—
1.67
FCF per share¥
0.48
0.50
0.52
0.55
0.60
0.57
0.58
0.65
0.66
0.68
0.35
2.60%
2.69%
—
1.66
Dividend per sh¥
0.40
0.43
0.37
0.38
0.35
0.37
0.38
0.34
0.31
0.32
1.13
(1.73%)
(3.29%)
—
29.47
Div yield (avg)%
2.66
1.66
0.40
0.40
2.83
2.11
0.40
1.22
0.40
0.40
22.31
0.40
0.81
84
21.44
Payout ratio%
9.68
11.64
12.58
11.93
11.47
12.83
13.99
12.99
11.19
8.46
16.58
12.83
11.78
93
0.809
Shares (diluted)B
1.074
1.176
1.302
1.439
1.462
1.513
1.740
1.950
2.137
2.400
0.837
10.41%
9.62%
50
16.15
Buyback yield%
11.88
13.67
11.87
12.87
15.70
14.61
16.67
16.39
18.23
15.37
19.38
16.39
14.99
54
0.190
D/E ratiox
1.160
1.256
1.153
1.064
1.119
1.104
0.969
1.041
0.937
0.945
0.951
0.969
1.084
49
0.383
Enterprise value¥B
1.985
2.217
2.400
2.603
2.933
3.041
3.072
3.247
3.221
3.779
0.834
5.20%
8.53%
63
1,139
LT debt¥M
414.7
452.6
454.3
502.5
500.9
592.9
604.1
703.6
767.7
832.1
314.1
10.69%
7.28%
56
Revenue
¥1.896B
0.47%
1.00×
Cost of revenue
¥827.8M
0.14%
0.97×
Operating expenses
¥484.8M
0.85%
1.04×
Goodwill & intangibles
17.34%
Cash and investments
14.44%
Return on capital
231.70%
Spread over hurdle
222.15%