1.774
Revenue¥B
5.014
5.248
5.327
5.422
5.626
5.669
5.796
6.083
6.316
6.403
1.919
2.62%
2.63%
65
17.31
Revenue growth%
20.27
19.92
19.20
20.32
22.35
23.13
23.06
25.23
25.25
23.74
29.87
23.74
22.71
12
27.35
Gross margin%
15.82
13.80
12.67
14.56
14.84
16.85
17.04
14.99
17.25
18.70
3.57
17.04
15.40
80
14.58
Operating margin%
8.49
6.78
7.17
4.84
7.75
5.19
2.81
0.40
1.56
3.69
16.33
2.81
5.01
46
23.83
Net margin%
3.13
5.58
5.79
7.73
5.17
5.51
4.33
1.37
0.90
2.29
6.19
2.29
4.75
46
11.43
P/E ratio (avg)x
18.23
19.25
17.20
18.63
18.72
16.91
15.26
16.20
17.30
15.15
28.95
16.20
17.25
34
32.74
EV/EBITx
29.50
34.16
35.82
37.83
38.41
38.23
42.62
43.73
49.06
47.91
37.61
43.73
38.32
59
7.21
FCF yield (avg)%
3.33
1.48
0.48
0.40
0.40
1.16
3.37
3.89
2.54
2.71
25.46
2.71
2.01
14
20.77
FCF margin%
13.34
16.19
17.71
16.49
18.70
21.10
23.09
22.04
22.31
24.63
12.78
22.31
19.90
87
0.212
FCF / Net incomex
1.830
2.176
2.312
2.492
2.586
3.072
3.302
3.721
3.724
3.969
0.745
3.721
2.829
63
15.95
ROIC%
15.66
17.66
20.62
21.28
23.42
21.96
21.31
24.28
22.60
20.45
9.84
21.96
21.29
75
11.52
Return on equity%
19.87
20.56
19.11
21.33
22.57
24.68
25.70
27.19
27.35
29.23
21.78
27.19
23.62
15
19.07
Return on assets%
13.65
10.78
12.11
10.76
13.20
16.13
16.70
15.08
16.16
13.39
27.96
16.13
13.52
15
0.04
EPS¥
0.22
0.22
0.22
0.22
0.21
0.19
0.17
0.16
0.17
0.16
0.05
(4.47%)
(3.06%)
—
19.38
EPS growth%
6.51
3.54
1.57
1.66
0.40
1.41
1.86
2.68
3.32
2.80
17.73
2.68
2.27
36
0.14
Bookvalue per sh¥
0.11
0.10
0.10
0.10
0.09
0.08
0.07
0.06
0.06
0.06
0.05
(8.51%)
(6.76%)
—
0.06
FCF per share¥
0.23
0.25
0.24
0.22
0.24
0.25
0.24
0.25
0.22
0.22
0.12
(1.43%)
0.68%
—
0.13
Dividend per sh¥
0.12
0.12
0.12
0.11
0.11
0.11
0.12
0.11
0.12
0.11
0.19
0.48%
(2.21%)
—
8.29
Div yield (avg)%
7.38
6.88
5.85
3.71
3.38
1.38
1.07
2.33
2.81
2.36
27.28
2.33
3.09
39
21.95
Payout ratio%
22.65
22.79
23.24
24.22
27.18
29.76
30.45
31.56
33.09
33.09
4.86
31.56
28.47
95
8.322
Shares (diluted)B
8.521
9.525
9.389
10.26
10.85
11.61
11.17
12.25
12.60
13.36
8.307
4.25%
3.97%
46
29.73
Buyback yield%
1.12
0.40
0.40
0.40
3.18
2.96
3.87
1.24
0.40
0.40
24.41
1.24
0.76
11
0.203
D/E ratiox
0.295
0.320
0.358
0.333
0.341
0.339
0.332
0.357
0.362
0.333
1.790
0.339
0.336
15
3.224
Enterprise value¥B
7.104
8.072
7.965
8.527
9.057
8.616
9.545
8.716
9.771
11.22
4.248
4.38%
5.63%
83
4.062
LT debt¥B
2.391
2.337
2.180
2.151
2.048
2.118
1.877
1.677
1.584
1.482
5.102
(6.26%)
(5.63%)
73
Revenue
¥6.403B
2.63%
1.00×
Cost of revenue
¥4.062B
2.83%
1.02×
Operating expenses
¥1.494B
2.16%
0.95×
Goodwill & intangibles
18.00%
Spread over hurdle
(2.11%)