2.512
Revenue¥B
2.764
2.782
2.872
2.982
3.017
3.095
3.175
3.329
3.457
3.631
2.790
3.77%
3.27%
21
4.15
Revenue growth%
22.57
24.02
21.24
19.25
21.39
22.28
23.16
21.64
23.48
23.41
27.59
23.16
22.42
22
5.54
Gross margin%
23.31
21.31
23.52
22.75
24.78
23.25
25.90
28.11
27.41
30.17
14.83
27.41
24.15
81
8.82
Operating margin%
17.45
15.96
18.27
19.12
21.23
20.42
19.59
18.14
16.97
16.24
16.51
18.14
18.20
29
4.01
Net margin%
10.12
11.41
11.57
12.56
9.75
11.22
8.24
8.95
11.49
11.36
3.70
11.22
11.29
37
35.38
P/E ratio (avg)x
25.53
24.61
24.31
24.05
27.56
27.23
28.94
29.13
28.86
29.86
8.588
28.94
27.39
91
31.61
EV/EBITx
31.08
29.67
32.30
33.66
35.24
32.15
34.73
35.22
35.73
39.87
36.03
35.22
34.20
63
27.10
FCF yield (avg)%
19.95
17.93
20.77
20.08
22.07
21.45
19.53
20.96
23.42
26.37
13.17
21.45
20.86
73
22.01
FCF margin%
7.82
7.22
6.19
5.81
4.07
1.55
0.40
1.76
1.35
0.40
28.55
1.35
2.91
31
1.448
FCF / Net incomex
0.290
0.284
0.256
0.235
0.243
0.250
0.244
0.261
0.279
0.251
1.701
0.251
0.253
54
14.03
ROIC%
33.00
31.74
33.53
33.32
36.23
38.35
37.26
37.10
34.63
34.61
26.38
37.10
34.62
17
14.95
Return on equity%
13.84
11.22
8.77
7.99
8.16
6.67
4.12
2.70
3.13
6.06
17.01
4.12
7.33
66
12.96
Return on assets%
19.26
19.72
17.40
15.36
13.83
11.31
9.20
7.11
7.67
9.14
17.51
9.14
12.57
90
0.12
EPS¥
0.17
0.15
0.14
0.13
0.13
0.12
0.12
0.12
0.11
0.10
0.13
(5.76%)
(5.80%)
—
2.39
EPS growth%
17.80
19.96
21.67
19.62
18.81
21.57
24.22
25.61
27.62
27.40
23.64
25.61
21.62
31
0.11
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.21
(4.25%)
(3.29%)
—
0.30
FCF per share¥
0.13
0.12
0.12
0.12
0.11
0.12
0.13
0.13
0.12
0.14
0.06
4.11%
0.69%
—
0.28
Dividend per sh¥
0.16
0.14
0.13
0.13
0.13
0.12
0.11
0.11
0.10
0.09
0.20
(6.63%)
(6.31%)
—
29.07
Div yield (avg)%
0.40
0.40
0.40
0.40
2.58
0.40
0.40
0.40
0.47
0.40
13.95
0.40
0.40
20
28.68
Payout ratio%
15.41
17.49
19.02
17.36
19.25
19.85
19.67
20.13
21.26
21.95
10.00
20.13
19.46
89
12.02
Shares (diluted)B
16.04
17.95
19.92
19.75
20.62
21.42
22.80
21.88
23.74
22.99
12.05
2.20%
4.21%
33
21.83
Buyback yield%
31.40
29.31
27.53
29.96
31.56
33.97
31.78
32.23
33.59
34.87
19.73
33.59
31.67
18
1.228
D/E ratiox
1.847
1.827
2.095
2.082
2.227
2.513
2.402
2.782
3.190
3.234
1.140
2.782
2.314
38
0.515
Enterprise value¥B
1.357
1.355
1.565
1.844
2.020
2.256
2.504
2.911
3.340
3.551
1.982
11.94%
11.01%
91
3.560
LT debt¥B
0.961
1.064
1.033
1.030
1.079
1.218
1.096
0.990
1.113
1.065
1.592
(0.24%)
2.16%
25
Revenue
¥3.631B
3.27%
1.00×
Cost of revenue
¥2.158B
3.31%
1.00×
Operating expenses
¥770.4M
3.55%
1.03×
Goodwill & intangibles
16.81%
Spread over hurdle
38.94%