0.863
Revenue¥B
0.731
0.757
0.800
0.844
0.889
0.939
0.997
1.033
1.062
1.128
0.890
4.88%
5.08%
20
17.89
Revenue growth%
16.21
13.78
14.11
14.92
14.80
12.71
10.76
9.64
8.42
7.44
11.80
9.64
13.24
31
21.01
Gross margin%
9.42
10.00
8.38
6.33
4.43
6.90
6.20
8.20
10.63
11.40
19.47
8.20
8.29
85
7.68
Operating margin%
12.42
11.19
13.15
10.73
10.51
12.62
12.21
13.22
11.93
14.73
13.01
12.62
12.32
74
27.68
Net margin%
7.06
8.68
9.15
7.69
10.39
8.00
5.25
2.26
2.05
3.52
8.76
3.52
7.38
19
19.32
P/E ratio (avg)x
17.75
20.17
20.77
22.02
26.50
25.79
29.04
33.44
36.41
36.32
19.36
33.44
26.15
10
7.653
EV/EBITx
24.23
21.07
22.42
20.96
22.66
20.83
19.01
17.30
16.02
15.65
27.46
17.30
20.90
9
18.79
FCF yield (avg)%
0.92
0.40
2.17
4.19
3.62
2.25
4.31
1.39
2.08
4.69
28.02
2.25
2.21
24
5.03
FCF margin%
18.38
17.48
18.57
21.54
23.20
24.09
25.40
23.48
26.25
27.39
14.88
25.40
23.34
44
1.735
FCF / Net incomex
1.495
1.664
1.811
1.622
1.703
1.637
1.692
1.572
1.499
1.455
0.102
1.572
1.629
16
13.29
ROIC%
15.42
16.41
17.19
16.96
17.27
16.11
13.48
11.89
12.44
10.04
5.89
12.44
15.77
40
25.04
Return on equity%
15.49
15.30
16.15
17.14
14.94
14.08
12.74
10.75
11.57
11.87
9.64
11.87
14.51
17
3.02
Return on assets%
15.28
17.44
18.27
17.39
19.52
21.49
21.78
22.46
20.79
19.26
19.20
21.49
19.39
65
0.67
EPS¥
0.33
0.34
0.34
0.34
0.30
0.31
0.33
0.34
0.30
0.28
0.71
(1.21%)
(1.51%)
—
6.58
EPS growth%
8.91
8.54
6.42
9.12
7.20
8.50
8.14
8.33
7.97
7.22
24.19
8.14
8.23
27
0.87
Bookvalue per sh¥
0.67
0.75
0.85
0.89
0.99
0.99
1.12
1.21
1.19
1.23
0.25
4.59%
6.65%
—
0.43
FCF per share¥
1.16
1.11
1.14
1.14
1.07
1.01
1.07
1.06
1.20
1.17
0.34
1.83%
0.73%
—
0.95
Dividend per sh¥
0.38
0.37
0.36
0.41
0.45
0.48
0.55
0.62
0.65
0.77
1.19
11.27%
8.38%
—
21.67
Div yield (avg)%
9.19
6.87
6.11
3.29
4.25
3.75
1.55
0.40
2.10
0.95
29.65
1.55
3.52
44
21.62
Payout ratio%
7.09
6.56
8.69
8.49
8.26
10.53
12.64
15.26
15.72
14.84
27.16
14.84
9.61
71
0.451
Shares (diluted)B
0.848
0.933
0.969
1.021
1.177
1.196
1.270
1.392
1.385
1.564
0.443
5.84%
8.11%
70
18.50
Buyback yield%
17.86
16.19
13.46
15.32
14.09
12.04
14.38
13.63
12.44
12.81
4.65
12.81
13.86
59
1.689
D/E ratiox
1.940
1.799
1.979
1.984
2.108
2.096
2.130
2.204
2.298
2.082
0.946
2.130
2.089
39
166.4
Enterprise value¥M
362.4
379.3
399.9
393.8
375.8
385.7
356.1
344.1
314.0
297.9
648.6
(4.54%)
(2.09%)
74
799.4
LT debt¥M
367.1
346.0
393.3
458.8
507.9
568.4
613.7
667.7
716.3
826.1
848.1
10.22%
9.00%
89
Revenue
¥1.128B
5.08%
1.00×
Cost of revenue
¥576.7M
5.25%
1.02×
Operating expenses
¥151.9M
4.79%
0.97×
Cash and investments
19.24%
Goodwill & intangibles
18.40%
Spread over hurdle
17.95%