0.740
Revenue¥B
0.803
0.881
0.939
1.015
1.076
1.165
1.249
1.324
1.452
1.578
0.767
7.97%
7.66%
11
21.20
Revenue growth%
7.89
7.00
6.11
3.39
3.30
0.40
1.90
0.40
0.40
0.40
12.31
0.40
2.60
90
11.68
Gross margin%
5.24
4.77
2.66
2.75
3.13
4.84
2.29
0.46
0.40
1.28
10.39
1.28
2.70
24
20.58
Operating margin%
27.90
27.59
25.26
26.99
25.31
25.56
22.88
21.59
23.63
22.94
11.53
22.94
25.29
91
21.52
Net margin%
20.17
20.89
19.66
18.02
16.94
17.54
14.82
16.25
17.59
16.07
4.21
16.25
17.56
81
19.66
P/E ratio (avg)x
28.26
27.96
32.61
34.31
39.20
45.14
50.41
57.23
60.58
64.20
25.08
57.23
42.17
63
12.95
EV/EBITx
27.20
29.77
27.19
24.65
24.25
22.83
22.05
23.69
21.21
23.42
20.98
22.83
23.97
75
18.20
FCF yield (avg)%
11.24
13.46
16.36
15.04
16.01
14.56
13.64
13.51
12.13
11.35
20.41
13.51
13.57
86
16.44
FCF margin%
23.93
26.42
23.57
26.33
25.42
27.42
29.68
27.85
30.35
32.26
23.61
29.68
26.92
13
0.656
FCF / Net incomex
0.136
0.148
0.131
0.121
0.115
0.126
0.112
0.107
0.117
0.104
1.330
0.112
0.119
83
11.88
ROIC%
21.01
18.11
20.79
20.53
20.41
19.94
20.75
18.89
18.41
17.44
4.67
18.89
20.17
88
14.61
Return on equity%
15.91
14.25
15.30
17.76
17.69
18.85
20.48
17.74
17.81
15.28
6.66
17.81
17.71
53
4.79
Return on assets%
25.64
24.76
24.61
21.68
23.51
20.69
23.41
26.13
24.01
25.55
28.94
24.01
24.31
95
2.07
EPS¥
0.43
0.48
0.45
0.50
0.47
0.44
0.41
0.43
0.44
0.48
2.16
0.54%
0.78%
—
5.81
EPS growth%
9.63
12.26
9.29
11.32
10.60
10.80
8.62
8.02
6.46
4.04
3.35
8.02
9.46
73
0.67
Bookvalue per sh¥
0.51
0.52
0.56
0.56
0.66
0.68
0.69
0.76
0.78
0.82
1.08
4.40%
5.53%
—
2.01
FCF per share¥
0.42
0.43
0.45
0.44
0.41
0.47
0.43
0.42
0.42
0.45
1.99
2.19%
1.72%
—
1.22
Dividend per sh¥
0.67
0.71
0.78
0.79
0.86
0.90
0.90
0.93
0.89
0.98
2.02
2.56%
3.40%
—
12.56
Div yield (avg)%
11.94
13.44
10.86
11.57
14.49
12.65
14.23
12.08
11.39
8.91
11.49
12.08
12.01
45
12.14
Payout ratio%
17.54
16.21
17.01
19.58
16.76
16.29
16.44
16.02
14.85
13.32
17.99
16.02
16.37
61
482.9
Shares (diluted)M
486.4
476.8
443.3
453.8
473.6
475.6
439.1
486.2
485.8
471.9
459.3
(0.07%)
0.67%
27
8.45
Buyback yield%
4.57
2.45
2.46
3.68
3.91
3.02
0.40
1.37
0.45
0.40
14.32
0.45
2.46
79
0.286
D/E ratiox
2.852
3.301
3.443
4.010
4.426
5.128
5.955
6.644
6.635
6.544
0.419
6.544
4.777
14
0.376
Enterprise value¥B
0.533
0.605
0.605
0.575
0.585
0.643
0.742
0.717
0.708
0.740
1.069
4.84%
4.13%
32
0.896
LT debt¥B
1.614
1.766
1.713
1.788
2.036
2.221
2.233
2.034
2.051
1.982
0.369
(0.54%)
2.89%
74
Revenue
¥1.578B
7.66%
1.00×
Cost of revenue
¥961.3M
7.36%
0.97×
Operating expenses
¥340.0M
8.26%
1.06×
Goodwill & intangibles
18.80%
Cash and investments
16.43%
Spread over hurdle
17.30%