0.855
Revenue¥B
0.585
0.624
0.663
0.719
0.777
0.840
0.900
0.985
1.052
1.114
0.899
7.49%
7.62%
57
21.45
Revenue growth%
17.99
19.45
20.25
19.88
19.81
17.98
17.72
20.05
20.68
20.94
19.28
20.05
19.85
75
5.07
Gross margin%
21.01
23.63
24.99
25.43
25.87
24.77
22.55
21.17
20.16
21.39
6.99
21.39
23.09
37
16.60
Operating margin%
14.25
11.48
8.92
10.65
11.18
9.26
9.70
10.45
7.70
10.24
6.57
9.70
10.34
42
18.47
Net margin%
1.75
0.40
2.16
1.66
4.14
2.42
2.22
4.27
6.49
7.86
29.51
4.27
2.32
59
34.29
P/E ratio (avg)x
28.99
29.78
28.31
31.21
36.53
39.20
38.50
43.15
48.26
50.77
13.51
43.15
37.52
71
17.27
EV/EBITx
54.28
57.92
66.70
69.66
77.29
79.31
83.52
98.02
104.1
123.2
12.45
98.02
78.30
80
3.05
FCF yield (avg)%
5.09
2.36
5.21
5.09
7.49
5.36
7.22
8.51
8.77
10.89
17.17
8.51
6.29
79
3.18
FCF margin%
1.57
0.40
0.59
2.32
4.53
6.74
9.58
8.76
8.97
11.60
16.43
8.97
5.63
39
0.418
FCF / Net incomex
1.145
1.311
1.302
1.410
1.584
1.747
1.798
1.922
2.096
2.289
0.869
1.922
1.665
38
5.15
ROIC%
22.38
23.51
21.76
23.92
26.24
24.02
24.35
22.85
20.78
19.66
4.15
22.85
23.18
91
17.21
Return on equity%
16.07
14.32
12.67
14.73
16.68
18.41
17.64
18.85
16.92
19.12
19.13
18.41
16.80
78
25.83
Return on assets%
10.81
12.21
10.83
12.65
14.81
16.86
16.04
14.22
15.71
16.69
21.71
16.04
14.51
55
0.42
EPS¥
1.11
1.03
1.04
1.07
1.10
1.14
1.20
1.11
1.04
0.94
0.43
(3.11%)
(1.79%)
—
24.40
EPS growth%
23.86
23.30
23.59
26.42
26.82
27.13
29.31
26.82
28.88
30.23
26.63
28.88
26.82
92
2.35
Bookvalue per sh¥
3.96
3.96
4.35
4.35
4.52
4.68
4.54
5.20
5.36
4.98
2.67
1.96%
3.49%
—
0.95
FCF per share¥
2.92
2.68
2.38
2.36
2.35
2.48
2.45
2.44
2.12
1.93
1.19
(3.84%)
(3.52%)
—
2.73
Dividend per sh¥
2.59
2.68
2.91
3.35
3.70
4.26
4.96
5.73
6.54
6.58
0.41
12.21%
11.35%
—
18.25
Div yield (avg)%
26.22
28.38
29.27
27.46
24.98
27.14
29.78
32.31
30.54
27.87
20.58
29.78
28.12
24
11.98
Payout ratio%
9.14
8.98
11.82
14.71
14.84
14.89
17.88
15.36
13.79
15.13
14.21
15.13
14.77
7
123.4
Shares (diluted)M
88.29
93.60
79.75
74.03
63.56
64.49
62.30
61.16
55.34
51.57
120.5
(4.09%)
(6.51%)
68
18.44
Buyback yield%
27.17
27.62
30.27
28.48
27.21
26.61
29.30
28.37
27.95
26.27
8.98
27.95
27.78
44
0.887
D/E ratiox
0.346
0.329
0.281
0.261
0.273
0.272
0.274
0.238
0.235
0.250
0.553
0.250
0.273
75
1,349
Enterprise value¥M
380.2
373.9
436.6
420.3
491.2
487.3
467.5
516.0
529.2
593.0
599.0
3.84%
5.21%
47
0.817
LT debt¥B
0.116
0.104
0.105
0.095
0.103
0.104
0.113
0.098
0.090
0.087
1.209
(3.24%)
(2.34%)
70
Revenue
¥1.114B
7.62%
1.00×
Cost of revenue
¥601.7M
7.79%
1.02×
Operating expenses
¥211.3M
6.97%
0.94×
Goodwill & intangibles
19.25%
Cash and investments
17.15%
Spread over hurdle
(1.44%)