0.220
Revenue¥B
0.660
0.712
0.744
0.799
0.858
0.912
0.973
1.008
1.080
1.120
0.244
5.46%
6.05%
28
24.64
Revenue growth%
17.96
19.83
17.70
16.13
15.77
18.65
16.09
17.02
14.42
12.33
12.46
16.09
16.57
20
22.63
Gross margin%
13.27
12.32
9.69
12.36
9.73
10.31
9.42
9.45
7.61
10.40
7.89
9.45
10.02
56
4.01
Operating margin%
20.46
22.90
22.08
19.34
16.36
18.44
20.28
19.67
16.99
14.33
3.83
18.44
19.51
64
11.76
Net margin%
21.66
21.36
23.26
24.41
27.21
25.11
27.76
29.45
31.44
33.22
14.71
29.45
26.16
80
8.997
P/E ratio (avg)x
17.87
18.22
17.71
17.62
19.57
19.00
20.63
20.96
19.44
20.33
17.78
20.33
19.22
11
10.92
EV/EBITx
21.97
25.88
27.79
32.92
32.60
35.50
37.60
40.64
47.78
54.43
8.521
40.64
34.21
89
12.13
FCF yield (avg)%
5.18
7.62
9.40
11.84
12.13
13.60
12.77
12.65
14.14
15.10
11.37
13.60
12.39
63
22.51
FCF margin%
3.51
1.20
1.14
0.40
0.78
2.53
1.30
0.40
0.40
0.40
7.58
0.40
0.96
10
1.399
FCF / Net incomex
0.407
0.367
0.376
0.368
0.327
0.346
0.376
0.363
0.398
0.358
0.106
0.363
0.368
64
8.94
ROIC%
28.38
27.64
28.23
30.31
32.59
32.58
35.14
36.94
35.06
36.73
15.86
35.14
32.58
76
24.25
Return on equity%
12.38
11.08
8.90
11.57
13.75
12.70
14.82
16.88
17.24
18.49
6.92
16.88
13.22
72
11.29
Return on assets%
18.42
18.77
19.40
19.70
17.07
19.40
21.92
22.32
20.19
17.21
15.78
20.19
19.40
60
0.70
EPS¥
0.47
0.43
0.42
0.45
0.41
0.42
0.46
0.45
0.46
0.41
0.73
0.15%
(1.12%)
—
11.81
EPS growth%
17.27
15.82
13.84
12.46
11.55
9.48
11.30
10.06
12.67
9.69
18.59
10.06
12.00
23
1.10
Bookvalue per sh¥
0.32
0.34
0.30
0.27
0.26
0.24
0.24
0.25
0.25
0.27
0.82
0.41%
(1.52%)
—
0.99
FCF per share¥
1.48
1.47
1.46
1.53
1.48
1.42
1.65
1.66
1.85
2.12
0.86
7.48%
5.17%
—
0.91
Dividend per sh¥
0.89
0.87
0.91
0.91
1.05
1.04
1.02
1.20
1.30
1.46
0.72
6.86%
6.62%
—
28.87
Div yield (avg)%
21.84
19.85
20.30
18.38
16.44
15.97
14.26
14.02
12.32
9.92
18.98
14.02
16.21
56
27.07
Payout ratio%
1.33
4.04
4.55
5.19
4.54
6.30
4.97
7.22
5.34
3.15
2.49
5.34
4.76
46
336.5
Shares (diluted)M
351.2
302.8
326.4
340.6
367.1
396.1
344.1
305.9
276.9
241.9
334.2
(8.00%)
(4.52%)
56
23.65
Buyback yield%
15.05
18.00
15.83
18.69
16.33
17.26
16.35
13.76
11.71
12.42
28.63
13.76
16.08
94
0.148
D/E ratiox
1.212
1.272
1.216
1.263
1.156
1.029
1.145
1.267
1.265
1.268
1.094
1.265
1.239
60
1.221
Enterprise value¥B
0.267
0.293
0.321
0.354
0.387
0.420
0.391
0.436
0.479
0.462
1.399
3.57%
6.89%
47
0.992
LT debt¥B
1.327
1.417
1.366
1.424
1.352
1.360
1.441
1.452
1.383
1.439
0.472
1.26%
1.06%
51
Revenue
¥1.120B
6.05%
1.00×
Cost of revenue
¥783.7M
6.05%
1.00×
Operating expenses
¥227.7M
6.06%
1.00×
Cash and investments
24.59%
Goodwill & intangibles
13.59%
Spread over hurdle
(2.33%)