0.302
Revenue¥B
2.387
2.397
2.409
2.449
2.527
2.601
2.689
2.756
2.756
2.839
0.322
2.36%
2.21%
90
23.68
Revenue growth%
23.67
22.50
20.75
20.99
21.22
18.35
18.94
16.96
19.63
17.91
20.26
18.35
20.19
32
3.94
Gross margin%
13.84
14.06
14.50
12.30
13.78
15.04
16.74
14.04
16.74
15.60
4.33
15.60
14.28
51
14.27
Operating margin%
24.25
22.79
24.91
23.47
24.52
26.42
27.96
30.02
31.11
30.36
2.30
30.02
25.67
94
7.70
Net margin%
2.43
1.36
2.77
4.68
2.12
4.02
4.37
1.69
1.98
3.92
11.81
3.92
2.60
24
11.41
P/E ratio (avg)x
30.68
28.32
29.74
26.48
28.25
26.80
26.13
27.94
29.78
32.44
32.21
27.94
28.29
24
14.40
EV/EBITx
30.45
30.16
28.65
29.25
30.39
30.34
28.93
29.28
30.83
33.82
20.53
30.34
30.25
30
7.61
FCF yield (avg)%
13.91
12.91
12.35
14.21
16.63
14.02
16.15
18.26
20.37
20.23
25.01
18.26
15.18
30
5.61
FCF margin%
22.18
20.11
22.88
25.31
23.27
21.98
21.38
20.50
22.23
19.46
29.95
21.38
22.08
10
0.880
FCF / Net incomex
1.092
1.273
1.297
1.282
1.363
1.502
1.582
1.526
1.754
1.882
0.378
1.582
1.432
65
16.94
ROIC%
22.05
21.79
22.75
23.52
24.30
26.19
24.12
24.19
22.81
24.53
6.21
24.19
23.82
91
16.70
Return on equity%
3.70
4.82
4.03
3.73
2.80
3.98
2.90
0.69
2.46
0.73
4.07
2.46
3.30
32
18.37
Return on assets%
8.58
9.45
7.24
10.24
10.49
10.11
9.24
10.18
9.81
10.01
29.11
10.01
9.91
26
0.03
EPS¥
0.06
0.08
0.08
0.09
0.10
0.12
0.12
0.13
0.14
0.15
0.04
8.85%
9.65%
—
27.17
EPS growth%
2.80
3.29
3.61
5.30
3.82
5.02
6.26
5.99
8.54
7.59
6.56
6.26
5.16
47
0.04
Bookvalue per sh¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
1.49%
(1.52%)
—
0.02
FCF per share¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.65%
1.47%
—
0.05
Dividend per sh¥
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.46%)
(5.13%)
—
27.67
Div yield (avg)%
7.73
9.88
12.41
10.78
11.54
9.73
12.01
12.18
11.51
8.79
9.90
11.51
11.15
85
18.81
Payout ratio%
7.12
5.40
2.93
5.65
7.46
5.92
5.03
5.46
3.60
4.03
21.25
5.03
5.43
62
29.29
Shares (diluted)B
30.72
34.25
37.06
37.33
42.57
46.72
51.00
53.05
51.76
54.82
30.13
5.19%
5.09%
29
23.11
Buyback yield%
12.68
14.04
16.94
14.25
15.23
16.30
19.25
16.40
13.44
13.26
20.03
16.30
14.74
20
0.411
D/E ratiox
0.256
0.226
0.220
0.214
0.214
0.228
0.214
0.227
0.220
0.195
1.761
0.220
0.220
56
0.543
Enterprise value¥B
0.673
0.656
0.664
0.627
0.604
0.579
0.524
0.577
0.581
0.548
2.581
(1.91%)
(2.92%)
91
1.329
LT debt¥B
1.837
1.660
1.509
1.577
1.645
1.719
1.526
1.364
1.213
1.182
1.171
(6.39%)
(4.54%)
10
Revenue
¥2.839B
2.21%
1.00×
Cost of revenue
¥1.269B
2.48%
1.03×
Operating expenses
¥628.9M
1.60%
0.94×
Cash and investments
16.06%
Return on capital
121.18%
Spread over hurdle
115.47%