9.969
Revenue¥B
5.234
5.614
6.002
6.335
6.661
7.026
7.572
7.997
8.543
9.186
10.92
6.64%
6.60%
74
23.21
Revenue growth%
19.72
22.42
23.15
24.32
27.05
29.31
29.91
32.79
31.64
34.12
10.67
31.64
28.18
68
24.07
Gross margin%
0.40
2.21
4.60
7.25
8.51
7.65
5.61
3.96
5.26
7.66
9.24
5.61
5.43
82
24.83
Operating margin%
0.40
0.40
2.18
4.76
5.73
4.06
4.87
5.45
2.84
0.40
22.41
4.06
3.45
86
14.21
Net margin%
4.28
4.10
6.05
4.22
3.38
4.45
5.22
3.36
0.47
0.40
27.19
3.36
4.16
85
29.18
P/E ratio (avg)x
40.33
37.77
41.59
46.65
47.13
43.87
41.16
37.83
41.37
42.72
20.39
41.37
41.48
20
30.28
EV/EBITx
28.22
27.06
26.82
29.33
28.33
24.98
22.36
22.15
22.89
20.63
9.837
22.36
25.90
70
11.06
FCF yield (avg)%
16.11
16.05
14.90
13.75
16.09
17.58
18.35
17.13
18.32
16.91
24.39
17.58
16.51
41
3.78
FCF margin%
0.40
0.40
0.80
0.96
3.42
2.00
4.64
2.67
0.55
0.40
4.21
2.00
0.88
84
1.424
FCF / Net incomex
1.418
1.661
1.704
2.005
1.953
1.871
1.972
2.162
2.542
2.589
0.759
2.162
1.962
88
14.62
ROIC%
24.70
24.83
25.81
24.34
21.70
18.88
18.48
18.13
16.02
14.95
22.98
18.13
20.29
59
17.38
Return on equity%
11.14
11.01
10.70
11.40
10.58
11.39
8.89
8.84
11.44
13.12
23.79
11.39
11.07
31
16.43
Return on assets%
21.12
23.81
25.31
27.74
28.50
26.17
23.75
23.18
21.34
19.21
26.91
23.18
23.78
91
0.08
EPS¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
(4.69%)
(2.68%)
—
20.09
EPS growth%
26.01
24.68
21.80
22.01
23.63
25.87
28.71
31.26
29.09
29.13
8.81
29.09
25.94
51
0.03
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.10
(2.59%)
(0.87%)
—
0.06
FCF per share¥
0.10
0.11
0.12
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.09
2.48%
2.33%
—
0.03
Dividend per sh¥
0.19
0.22
0.27
0.28
0.34
0.36
0.37
0.39
0.38
0.39
0.02
2.89%
9.36%
—
20.78
Div yield (avg)%
19.99
20.48
21.20
23.46
24.56
24.68
21.99
20.99
21.28
23.28
10.72
21.99
21.64
81
4.17
Payout ratio%
14.31
15.73
13.94
12.93
13.06
11.00
9.49
12.43
14.29
13.29
21.97
12.43
13.18
38
38.74
Shares (diluted)B
36.62
37.53
33.99
35.53
32.01
31.26
33.59
31.94
30.97
28.77
39.20
(2.12%)
(3.04%)
78
12.69
Buyback yield%
27.58
28.89
29.25
29.85
32.15
29.32
31.90
29.18
26.20
27.36
5.13
29.18
29.22
57
0.190
D/E ratiox
1.972
2.087
2.299
2.286
2.463
2.807
2.714
2.962
3.096
3.416
0.943
2.962
2.588
13
3.986
Enterprise value¥B
5.690
5.665
5.596
5.033
4.553
4.742
4.539
4.592
4.017
4.405
2.500
(0.66%)
(3.22%)
30
4.927
LT debt¥B
6.075
5.736
5.218
4.661
4.038
4.044
4.208
3.641
3.775
3.999
6.699
(0.19%)
(5.44%)
59
Revenue
¥9.186B
6.60%
1.00×
Cost of revenue
¥5.927B
6.50%
0.99×
Operating expenses
¥2.193B
6.76%
1.02×
Spread over hurdle
(5.44%)