1.229
Revenue¥B
1.698
1.688
1.716
1.745
1.761
1.746
1.777
1.778
1.744
1.784
1.281
0.26%
0.29%
74
8.03
Revenue growth%
11.25
8.48
10.35
7.57
7.14
8.47
11.46
9.19
9.66
10.74
23.93
9.66
9.42
56
8.81
Gross margin%
21.26
18.79
18.81
16.19
14.51
14.60
14.30
14.09
15.71
17.23
27.35
14.60
15.95
44
3.70
Operating margin%
19.78
21.87
22.79
23.46
23.67
25.59
25.18
22.28
19.36
18.10
9.52
22.28
22.54
58
9.98
Net margin%
22.54
20.30
18.71
18.83
21.45
19.18
17.11
18.76
19.08
19.76
10.08
19.08
19.13
75
30.66
P/E ratio (avg)x
34.74
35.95
30.76
32.46
32.61
33.03
32.45
28.26
26.36
25.77
32.07
28.26
32.46
57
22.68
EV/EBITx
22.24
24.03
24.56
23.52
25.02
26.66
26.98
29.36
30.05
34.14
18.29
29.36
25.84
22
2.98
FCF yield (avg)%
3.98
6.96
5.77
6.51
6.59
3.68
3.18
5.89
5.15
6.47
19.59
5.15
5.83
57
21.64
FCF margin%
23.31
23.42
24.77
25.05
27.21
30.07
32.90
30.03
30.14
30.82
23.15
30.14
28.62
8
0.265
FCF / Net incomex
1.979
1.955
2.188
2.431
2.772
2.814
3.407
3.949
4.303
4.637
1.415
3.949
2.793
89
8.94
ROIC%
15.95
14.01
14.45
11.68
10.48
12.74
13.06
14.83
12.52
9.69
7.36
12.74
12.90
28
14.11
Return on equity%
9.79
7.98
9.01
10.30
9.58
10.18
10.95
13.90
14.18
16.52
6.07
13.90
10.24
47
12.22
Return on assets%
21.60
19.85
17.94
18.10
18.64
20.64
22.39
23.04
24.11
23.00
13.10
23.00
21.12
74
1.43
EPS¥
0.58
0.51
0.46
0.47
0.44
0.39
0.36
0.31
0.28
0.27
1.52
(9.60%)
(6.68%)
—
29.65
EPS growth%
4.69
2.54
0.40
1.26
2.79
0.95
2.76
5.30
5.73
6.85
26.47
5.30
2.78
22
0.82
Bookvalue per sh¥
1.09
1.29
1.53
1.69
1.80
1.88
1.85
1.81
1.83
2.19
0.64
3.94%
8.70%
—
0.53
FCF per share¥
0.31
0.34
0.36
0.35
0.31
0.29
0.30
0.31
0.34
0.33
0.59
0.86%
0.46%
—
1.33
Dividend per sh¥
0.93
0.94
0.96
1.09
1.26
1.38
1.63
1.84
2.16
2.35
0.93
13.33%
9.79%
—
27.28
Div yield (avg)%
1.99
0.40
1.36
3.96
3.39
2.10
1.36
2.09
4.25
6.50
7.70
2.10
2.09
89
22.33
Payout ratio%
18.28
17.01
16.98
14.38
15.92
13.98
14.82
15.69
14.92
13.75
27.13
14.82
15.30
68
0.481
Shares (diluted)B
0.761
0.799
0.763
0.787
0.874
0.968
1.118
1.263
1.338
1.514
0.506
11.63%
8.63%
44
27.64
Buyback yield%
28.29
27.92
29.11
26.69
23.80
24.85
22.72
21.28
23.93
21.80
3.69
22.72
24.39
49
0.370
D/E ratiox
1.087
1.250
1.210
1.190
1.356
1.330
1.556
1.708
1.900
2.170
1.414
1.708
1.343
63
1.354
Enterprise value¥B
0.952
0.984
0.979
0.941
1.044
1.034
1.198
1.358
1.467
1.687
2.494
10.07%
6.66%
47
2.128
LT debt¥B
1.646
1.563
1.612
1.563
1.498
1.612
1.753
1.874
1.975
2.018
2.017
6.14%
2.02%
85
Revenue
¥1.784B
0.29%
1.00×
Cost of revenue
¥1.249B
0.29%
1.00×
Operating expenses
¥353.8M
0.31%
1.00×
Goodwill & intangibles
18.16%
Cash and investments
18.00%
Spread over hurdle
(4.39%)