1.021
Revenue¥B
1.286
1.398
1.490
1.634
1.779
1.913
2.051
2.159
2.274
2.399
1.130
6.17%
7.30%
25
3.74
Revenue growth%
3.29
4.73
3.86
5.73
5.46
7.75
10.59
7.70
4.79
2.87
24.49
7.70
5.13
19
18.22
Gross margin%
7.04
8.68
8.35
10.90
10.12
8.29
5.48
8.09
8.20
10.23
26.52
8.20
8.32
23
20.37
Operating margin%
21.99
20.15
17.64
16.36
14.59
15.60
17.37
15.47
15.30
15.65
21.96
15.60
16.01
15
14.19
Net margin%
34.33
33.75
31.77
33.61
34.96
33.32
30.32
28.55
31.43
32.73
11.52
31.43
33.03
81
33.56
P/E ratio (avg)x
11.23
12.08
12.78
10.79
10.43
9.780
10.45
9.063
9.447
9.786
7.435
9.780
10.44
35
8.032
EV/EBITx
25.99
25.02
22.64
20.83
21.20
23.83
22.44
22.09
22.68
20.56
16.78
22.44
22.54
90
29.64
FCF yield (avg)%
5.72
2.86
2.44
4.70
2.52
1.69
0.40
0.40
0.40
2.57
29.09
0.40
2.48
89
18.55
FCF margin%
26.10
23.79
25.77
28.40
26.91
29.44
29.59
27.67
28.46
30.48
7.34
29.44
28.04
70
1.499
FCF / Net incomex
0.758
0.762
0.793
0.769
0.821
0.693
0.728
0.684
0.720
0.661
1.598
0.693
0.743
61
23.91
ROIC%
3.94
3.91
4.87
3.88
2.17
0.80
0.40
2.10
0.40
0.40
3.77
0.40
2.14
75
28.84
Return on equity%
20.66
21.70
18.76
19.17
16.25
19.04
21.19
23.02
24.19
21.53
12.93
21.53
20.92
75
16.69
Return on assets%
4.59
6.47
6.64
8.09
10.37
12.57
10.05
12.36
11.35
9.21
16.00
11.35
9.63
38
0.13
EPS¥
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.13
0.15
0.15
0.15
6.81%
6.61%
—
10.26
EPS growth%
29.85
30.84
28.13
28.13
27.50
26.15
27.04
25.60
27.01
28.61
26.05
27.01
27.82
55
0.09
Bookvalue per sh¥
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.11
0.12
0.11
0.07
(1.90%)
1.90%
—
0.09
FCF per share¥
0.16
0.16
0.19
0.22
0.24
0.25
0.29
0.30
0.33
0.40
0.11
10.52%
10.09%
—
0.12
Dividend per sh¥
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.13
0.14
3.60%
3.86%
—
18.30
Div yield (avg)%
9.54
9.18
6.82
4.55
7.19
9.92
12.48
11.15
9.27
11.43
15.42
11.15
9.41
84
9.47
Payout ratio%
22.75
21.84
22.38
25.12
27.31
28.60
29.21
26.40
28.04
25.09
5.15
28.04
25.76
83
8.083
Shares (diluted)B
9.458
10.50
10.19
11.10
12.06
13.06
13.87
14.23
14.98
14.15
8.038
3.25%
4.47%
16
19.39
Buyback yield%
6.53
5.32
7.02
4.74
5.88
5.41
5.32
3.63
5.17
5.07
7.98
5.17
5.32
19
0.436
D/E ratiox
1.342
1.492
1.567
1.501
1.544
1.679
1.867
2.059
1.908
1.801
1.092
1.867
1.623
84
0.437
Enterprise value¥B
0.377
0.378
0.386
0.364
0.371
0.344
0.394
0.395
0.379
0.437
1.117
3.33%
2.15%
59
839.9
LT debt¥M
522.5
585.1
630.7
600.3
668.1
734.0
717.3
640.8
656.5
692.1
458.6
0.71%
1.94%
65
Revenue
¥2.399B
7.30%
1.00×
Cost of revenue
¥1.167B
7.95%
1.06×
Operating expenses
¥580.3M
6.75%
0.95×
Goodwill & intangibles
17.39%
Spread over hurdle
11.39%