0.438
Revenue¥B
0.747
0.824
0.883
0.932
1.011
1.095
1.164
1.278
1.385
1.527
0.472
8.60%
8.00%
81
16.23
Revenue growth%
9.78
7.30
8.06
9.52
8.69
10.73
13.46
16.23
15.02
12.96
6.10
13.46
10.25
38
12.93
Gross margin%
19.38
16.77
19.55
17.37
16.97
18.57
21.38
19.55
22.33
20.98
22.57
20.98
19.46
74
18.44
Operating margin%
6.55
4.28
2.96
3.89
1.28
0.40
0.40
0.40
0.40
2.01
21.89
0.40
1.65
72
16.97
Net margin%
9.03
6.58
3.68
6.18
3.31
4.88
4.30
2.31
1.06
1.00
28.60
2.31
3.99
39
32.98
P/E ratio (avg)x
30.55
30.40
30.79
29.14
32.89
38.38
44.03
49.05
46.22
48.17
8.929
46.22
35.64
32
17.74
EV/EBITx
13.09
12.84
13.46
13.39
13.90
14.39
15.09
13.68
13.09
14.15
12.71
14.15
13.57
19
26.99
FCF yield (avg)%
20.52
18.51
16.31
17.32
14.37
12.03
14.49
14.08
14.94
14.54
5.08
14.49
14.74
24
6.75
FCF margin%
26.57
25.50
28.30
30.16
29.05
31.26
28.39
25.95
24.73
25.86
7.90
25.95
27.43
69
0.100
FCF / Net incomex
0.402
0.441
0.423
0.389
0.367
0.361
0.337
0.294
0.318
0.308
0.406
0.318
0.364
69
11.51
ROIC%
18.63
15.72
16.89
15.18
16.03
15.58
13.32
10.57
9.83
8.30
17.05
10.57
15.38
38
19.24
Return on equity%
3.39
4.11
5.85
5.65
5.15
6.24
4.90
7.23
8.74
7.98
29.21
7.23
5.75
90
16.11
Return on assets%
9.47
12.21
11.87
14.81
15.21
14.32
12.76
11.64
9.79
8.71
6.94
11.64
12.04
23
1.49
EPS¥
1.17
1.32
1.39
1.54
1.80
2.03
2.36
2.52
2.88
2.83
1.61
9.49%
10.08%
—
23.40
EPS growth%
21.60
20.38
22.48
22.34
24.37
23.40
25.41
27.26
28.03
27.08
7.49
27.08
23.88
48
1.61
Bookvalue per sh¥
0.44
0.43
0.39
0.40
0.40
0.43
0.48
0.51
0.54
0.50
0.95
4.58%
0.34%
—
0.49
FCF per share¥
1.18
1.24
1.19
1.37
1.39
1.34
1.28
1.35
1.30
1.32
0.83
(1.02%)
2.22%
—
0.51
Dividend per sh¥
0.67
0.74
0.70
0.80
0.90
0.95
0.94
1.00
1.10
1.07
1.31
3.56%
5.18%
—
16.18
Div yield (avg)%
18.43
20.40
19.09
18.42
19.23
16.33
13.76
13.38
10.42
9.15
2.36
13.38
17.38
18
24.45
Payout ratio%
25.27
25.89
28.32
30.77
29.67
29.00
27.35
26.54
24.57
23.10
27.18
26.54
26.94
87
519.4
Shares (diluted)M
421.9
446.9
410.4
386.2
333.8
323.1
343.6
347.0
340.9
296.9
513.1
(2.32%)
(4.54%)
77
2.75
Buyback yield%
28.34
26.34
23.35
22.29
23.31
24.44
24.93
27.29
24.63
23.77
28.15
24.63
24.54
41
1.368
D/E ratiox
0.913
1.057
1.228
1.170
1.248
1.402
1.452
1.384
1.511
1.712
0.736
1.452
1.316
44
1.120
Enterprise value¥B
1.026
1.087
1.147
1.236
1.417
1.480
1.511
1.476
1.526
1.649
0.155
3.07%
5.23%
36
0.215
LT debt¥B
1.218
1.378
1.402
1.490
1.388
1.514
1.664
1.606
1.767
1.853
0.877
5.95%
4.73%
79
Revenue
¥1.527B
8.00%
1.00×
Cost of revenue
¥934.0M
8.03%
1.00×
Operating expenses
¥340.4M
8.53%
1.05×
Goodwill & intangibles
18.58%
Cash and investments
18.14%
Spread over hurdle
14.30%