0.141
Revenue¥B
1.000
1.020
1.040
1.049
1.091
1.107
1.111
1.161
1.181
1.202
0.146
1.96%
2.19%
72
6.67
Revenue growth%
23.20
26.14
27.91
30.07
31.17
29.90
27.28
27.82
28.13
28.86
19.18
28.13
28.02
14
25.11
Gross margin%
14.29
14.47
13.02
15.70
15.07
16.83
18.57
17.91
15.59
16.59
28.37
16.83
15.64
48
22.89
Operating margin%
26.50
25.15
25.01
25.93
26.12
25.28
27.90
29.65
28.44
28.45
14.58
28.44
26.31
87
29.13
Net margin%
23.63
22.20
23.57
25.70
28.62
25.99
25.46
26.90
27.50
30.05
2.53
26.90
25.84
84
15.17
P/E ratio (avg)x
8.514
7.808
8.257
7.171
6.275
5.995
6.316
6.340
6.410
6.471
27.27
6.340
6.441
6
35.75
EV/EBITx
37.97
37.45
37.81
35.58
32.28
28.77
27.17
26.58
25.75
28.39
32.07
27.17
30.53
32
11.43
FCF yield (avg)%
20.37
18.89
20.55
18.14
15.74
14.75
17.34
15.25
13.06
13.52
26.26
14.75
16.54
76
17.11
FCF margin%
29.82
28.14
28.35
26.83
24.72
25.66
23.75
25.39
27.31
25.99
23.63
25.66
26.41
19
1.223
FCF / Net incomex
1.528
1.570
1.624
1.799
1.809
2.037
2.106
2.050
1.905
1.976
1.499
2.037
1.857
11
28.97
ROIC%
8.56
9.54
6.62
9.27
6.86
3.88
5.36
7.18
5.23
6.32
29.46
5.36
6.74
87
2.01
Return on equity%
6.00
7.45
9.51
7.23
9.92
8.72
6.39
5.56
8.00
9.11
25.24
8.00
7.72
27
5.51
Return on assets%
2.79
3.30
2.86
0.92
1.57
0.40
0.40
0.40
3.27
5.47
25.40
0.40
2.18
59
0.14
EPS¥
0.42
0.44
0.45
0.46
0.49
0.55
0.55
0.63
0.74
0.74
0.15
8.75%
5.58%
—
13.35
EPS growth%
17.68
14.74
13.00
14.25
16.47
18.85
15.95
17.35
15.91
18.57
23.39
17.35
16.21
35
0.24
Bookvalue per sh¥
0.51
0.58
0.55
0.55
0.52
0.58
0.56
0.58
0.65
0.72
0.46
6.66%
3.31%
—
0.12
FCF per share¥
0.22
0.26
0.26
0.31
0.35
0.39
0.41
0.40
0.41
0.40
0.23
2.89%
7.32%
—
0.29
Dividend per sh¥
0.19
0.23
0.23
0.24
0.28
0.30
0.29
0.29
0.32
0.35
0.42
4.60%
6.86%
—
25.69
Div yield (avg)%
11.23
12.50
10.65
9.23
6.83
5.74
3.80
6.73
4.88
6.99
14.74
5.74
6.91
86
24.81
Payout ratio%
28.75
27.30
25.05
22.09
22.04
20.12
19.14
22.07
20.32
19.16
3.65
20.12
22.05
80
1.703
Shares (diluted)B
2.943
3.543
3.841
4.448
5.296
6.227
7.488
8.588
9.703
10.23
1.650
14.08%
13.91%
80
10.41
Buyback yield%
20.23
22.77
22.33
24.52
24.77
24.17
25.37
27.11
29.65
28.00
19.30
27.11
24.64
55
1.209
D/E ratiox
1.065
1.092
0.983
1.000
1.095
1.162
1.132
1.114
1.091
1.095
1.378
1.114
1.093
42
1.371
Enterprise value¥B
0.818
0.967
1.134
1.317
1.419
1.617
1.611
1.884
1.854
1.864
0.671
5.61%
10.50%
32
0.227
LT debt¥B
2.097
2.436
2.350
2.770
3.129
3.368
3.616
3.617
3.561
3.945
0.246
4.75%
8.13%
10
Revenue
¥1.202B
2.19%
1.00×
Cost of revenue
¥735.9M
2.43%
1.02×
Operating expenses
¥118.3M
1.58%
0.94×
Spread over hurdle
14.65%