2.056
Revenue¥B
1.113
1.214
1.300
1.421
1.577
1.707
1.833
1.967
2.187
2.405
2.286
8.81%
8.90%
68
19.02
Revenue growth%
13.33
15.77
16.95
17.34
18.67
16.41
15.48
12.91
14.00
16.87
25.21
15.48
16.09
70
2.43
Gross margin%
20.70
21.15
21.21
19.14
16.43
19.28
18.01
17.25
17.33
19.87
13.94
18.01
19.21
11
17.88
Operating margin%
15.12
17.45
18.56
19.87
17.59
18.27
15.54
15.29
17.10
16.79
6.18
16.79
17.28
94
14.41
Net margin%
11.17
13.20
15.11
17.07
16.10
18.52
17.21
16.86
18.30
18.83
22.75
18.30
16.97
16
7.169
P/E ratio (avg)x
19.97
20.79
19.98
20.82
19.14
20.41
18.72
19.78
18.28
19.86
30.63
19.78
19.92
17
28.87
EV/EBITx
44.07
48.18
52.63
58.89
58.44
69.94
73.74
82.61
88.29
87.66
21.03
82.61
64.42
95
24.41
FCF yield (avg)%
21.56
19.88
20.38
19.59
18.00
20.03
20.50
17.84
17.73
15.75
8.34
17.84
19.73
62
12.42
FCF margin%
1.70
2.62
4.08
6.45
5.85
7.37
5.37
2.69
5.67
5.49
11.25
5.49
5.43
37
0.335
FCF / Net incomex
1.028
1.166
1.310
1.257
1.380
1.616
1.579
1.480
1.537
1.475
0.160
1.537
1.427
70
20.76
ROIC%
21.17
23.96
26.61
26.00
28.92
27.32
26.30
28.67
27.75
29.58
4.79
27.75
26.96
82
29.70
Return on equity%
29.59
27.66
27.72
28.53
28.10
26.60
25.42
24.21
25.01
24.84
22.82
25.01
27.13
73
6.11
Return on assets%
21.13
20.13
20.30
19.92
17.60
16.59
17.25
17.94
19.53
18.73
12.72
17.94
19.13
48
0.34
EPS¥
0.17
0.19
0.21
0.24
0.29
0.28
0.33
0.34
0.33
0.36
0.38
4.72%
8.25%
—
22.08
EPS growth%
8.81
10.98
10.24
8.74
9.99
10.17
12.63
12.30
13.32
11.65
20.87
12.30
10.61
61
0.11
Bookvalue per sh¥
0.72
0.74
0.68
0.60
0.58
0.61
0.59
0.61
0.64
0.60
0.32
0.65%
(1.36%)
—
0.53
FCF per share¥
0.35
0.38
0.40
0.41
0.46
0.50
0.51
0.57
0.54
0.62
0.57
6.30%
5.20%
—
0.31
Dividend per sh¥
0.41
0.41
0.42
0.44
0.39
0.43
0.42
0.45
0.40
0.38
0.51
(0.67%)
(0.58%)
—
6.80
Div yield (avg)%
12.48
12.51
12.39
15.10
15.27
14.66
16.27
13.90
16.26
15.26
10.83
15.26
14.88
74
11.71
Payout ratio%
18.03
18.67
16.20
14.58
15.68
16.57
17.97
17.91
15.95
16.88
21.70
16.88
16.72
21
2.546
Shares (diluted)B
3.624
4.203
4.337
4.906
4.962
4.909
5.805
6.650
7.930
8.500
2.479
11.37%
9.53%
95
18.10
Buyback yield%
22.91
23.81
24.57
26.50
23.82
21.70
21.56
18.75
16.13
14.42
2.31
18.75
22.30
91
1.412
D/E ratiox
0.676
0.731
0.763
0.838
0.925
0.999
1.129
1.269
1.330
1.459
0.125
1.269
0.962
12
0.783
Enterprise value¥B
0.846
0.834
0.842
0.846
0.978
0.942
0.991
0.925
0.883
0.855
1.802
(2.63%)
(0.34%)
14
1.285
LT debt¥B
1.629
1.484
1.633
1.650
1.836
1.983
1.817
2.000
1.865
1.818
0.472
(0.20%)
0.74%
19
Revenue
¥2.405B
8.90%
1.00×
Cost of revenue
¥1.297B
8.72%
0.98×
Operating expenses
¥393.5M
9.71%
1.08×
Goodwill & intangibles
20.33%
Property and equipment
15.31%
Spread over hurdle
25.89%