0.331
Revenue¥B
1.974
2.011
2.110
2.199
2.234
2.279
2.328
2.426
2.480
2.592
0.348
3.02%
3.32%
53
27.85
Revenue growth%
10.94
9.97
7.35
4.63
4.15
5.96
5.87
3.23
3.55
4.39
12.69
4.39
5.25
61
19.82
Gross margin%
25.69
27.33
28.66
30.88
31.45
33.92
35.25
34.70
32.33
31.26
22.35
33.92
31.35
91
27.60
Operating margin%
10.01
11.03
9.87
10.42
8.70
8.48
5.60
3.38
1.31
0.40
9.53
3.38
8.59
12
10.24
Net margin%
25.19
23.97
23.47
22.90
23.09
21.02
18.24
19.19
19.92
21.79
23.62
19.92
22.35
75
24.41
P/E ratio (avg)x
40.67
42.14
46.60
46.72
47.17
49.73
55.56
62.51
70.92
78.86
20.48
62.51
48.45
71
28.73
EV/EBITx
32.37
29.92
29.42
31.62
29.62
29.47
29.40
32.24
30.94
32.03
15.99
30.94
30.43
8
18.35
FCF yield (avg)%
2.40
2.24
0.66
3.64
5.27
5.15
3.46
5.01
3.54
1.32
10.97
3.54
3.50
37
8.63
FCF margin%
19.27
19.00
19.43
20.21
21.18
19.73
20.18
22.20
21.51
23.82
17.59
21.51
20.20
39
0.230
FCF / Net incomex
0.727
0.633
0.543
0.518
0.456
0.401
0.370
0.385
0.400
0.386
1.288
0.386
0.429
79
12.13
ROIC%
32.60
35.49
36.00
35.21
37.51
35.67
32.91
30.64
31.48
32.65
10.33
32.65
34.06
66
10.81
Return on equity%
9.69
8.65
8.55
6.63
9.57
9.68
7.75
9.47
7.47
8.93
27.92
8.93
8.79
8
12.31
Return on assets%
15.38
17.28
18.19
16.04
18.91
15.93
12.96
11.86
14.81
17.62
18.75
14.81
15.98
83
0.08
EPS¥
0.13
0.11
0.13
0.14
0.13
0.13
0.13
0.14
0.13
0.14
0.09
2.22%
2.06%
—
27.56
EPS growth%
20.39
18.26
17.05
16.24
17.23
15.04
16.31
19.15
19.51
16.90
18.62
16.90
17.14
73
0.03
Bookvalue per sh¥
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.14
0.05
14.11%
11.87%
—
0.11
FCF per share¥
0.17
0.19
0.20
0.21
0.20
0.23
0.22
0.24
0.27
0.30
0.04
8.26%
7.19%
—
0.08
Dividend per sh¥
0.04
0.05
0.04
0.05
0.05
0.05
0.06
0.06
0.08
0.08
0.11
10.76%
8.56%
—
24.24
Div yield (avg)%
5.57
3.20
0.68
0.40
0.86
0.40
3.01
2.02
0.40
2.26
27.46
2.02
1.44
61
20.25
Payout ratio%
7.15
6.57
4.12
5.58
7.66
10.25
9.77
12.68
11.94
14.12
25.60
11.94
8.72
52
8.508
Shares (diluted)B
8.647
8.585
7.927
7.554
7.461
7.139
7.312
8.356
9.523
9.329
8.280
4.57%
1.10%
14
5.19
Buyback yield%
8.64
10.96
12.89
10.95
11.59
14.28
11.36
11.62
11.88
13.11
5.16
11.88
11.60
80
1.303
D/E ratiox
1.809
2.032
1.911
1.872
2.194
2.268
2.342
2.580
2.928
3.306
1.660
2.580
2.231
32
1.177
Enterprise value¥B
1.549
1.721
1.576
1.678
1.597
1.618
1.753
1.855
1.849
2.019
1.078
4.80%
2.93%
69
0.879
LT debt¥B
0.775
0.888
0.939
1.041
1.111
1.093
1.073
1.064
1.009
1.052
0.660
(1.09%)
4.40%
11
Revenue
¥2.592B
3.32%
1.00×
Cost of revenue
¥1.580B
3.33%
1.00×
Operating expenses
¥361.5M
2.94%
0.96×
Cash and investments
16.99%
Spread over hurdle
14.21%