1.616
Revenue¥B
1.764
1.826
1.913
1.958
1.974
2.068
2.161
2.188
2.191
2.189
1.766
2.08%
2.56%
29
5.92
Revenue growth%
18.63
21.27
21.54
21.76
21.64
20.95
21.40
21.54
19.44
17.64
19.60
20.95
21.33
65
19.50
Gross margin%
1.73
3.34
2.39
1.23
1.01
0.40
0.40
0.40
0.40
2.50
13.47
0.40
1.12
91
5.63
Operating margin%
33.01
34.81
37.66
36.85
34.31
33.22
34.75
33.62
33.68
32.33
12.35
33.62
34.00
15
18.08
Net margin%
4.18
7.09
10.08
12.47
15.36
15.41
18.03
15.76
13.85
15.44
3.27
15.44
14.60
60
28.74
P/E ratio (avg)x
15.40
15.22
14.79
14.64
14.67
16.94
17.00
16.84
18.32
17.95
27.71
17.00
16.12
58
19.27
EV/EBITx
31.35
34.31
33.33
35.07
33.56
38.41
39.47
36.74
35.86
39.72
12.36
38.41
35.46
89
15.56
FCF yield (avg)%
13.29
15.77
17.41
19.83
21.09
22.62
23.16
24.57
25.33
24.31
20.12
24.31
21.85
84
13.61
FCF margin%
22.53
20.35
21.45
19.51
18.22
21.01
18.62
16.34
18.87
20.51
28.57
18.87
19.93
8
1.245
FCF / Net incomex
1.092
1.237
1.396
1.349
1.481
1.403
1.412
1.500
1.432
1.466
1.328
1.432
1.407
76
11.40
ROIC%
11.62
12.96
10.17
7.63
8.60
11.47
14.43
14.97
13.54
10.55
23.83
13.54
11.55
75
3.44
Return on equity%
12.74
14.04
13.16
11.54
13.63
12.79
14.27
12.99
14.96
12.25
12.91
12.99
13.07
55
3.78
Return on assets%
0.40
0.40
2.63
2.58
0.74
0.40
0.40
0.40
0.40
0.69
14.65
0.40
0.40
28
0.19
EPS¥
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.21
9.52%
6.91%
—
5.79
EPS growth%
9.83
7.71
9.99
10.87
11.52
11.30
8.43
7.63
8.21
9.32
6.50
8.43
9.58
42
0.07
Bookvalue per sh¥
0.11
0.13
0.13
0.15
0.16
0.16
0.18
0.20
0.22
0.22
0.07
6.18%
6.63%
—
0.08
FCF per share¥
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.06
0.05
0.06
3.15%
(1.74%)
—
0.09
Dividend per sh¥
0.11
0.11
0.11
0.12
0.12
0.10
0.10
0.10
0.10
0.09
0.07
(5.68%)
(1.80%)
—
18.44
Div yield (avg)%
27.96
28.09
30.81
30.64
30.23
32.81
32.04
30.02
27.59
24.62
13.07
30.02
30.13
84
26.87
Payout ratio%
27.45
27.52
26.99
25.20
27.66
29.24
28.69
27.32
30.28
31.60
16.04
29.24
27.59
67
9.948
Shares (diluted)B
12.18
11.29
11.12
12.59
14.13
14.65
14.11
13.21
14.48
16.03
9.676
2.56%
3.44%
8
15.36
Buyback yield%
0.81
0.99
0.40
2.40
0.40
0.40
2.37
0.95
2.53
3.25
24.30
2.37
0.97
90
1.156
D/E ratiox
0.364
0.338
0.302
0.261
0.257
0.241
0.228
0.218
0.220
0.207
0.341
0.220
0.249
82
920.6
Enterprise value¥M
621.4
671.6
641.5
632.5
576.7
533.1
467.1
436.2
414.8
447.3
284.6
(4.95%)
(4.29%)
86
0.138
LT debt¥B
1.500
1.341
1.442
1.448
1.316
1.254
1.126
1.055
0.967
1.059
0.127
(4.26%)
(3.03%)
42
Revenue
¥2.189B
2.56%
1.00×
Cost of revenue
¥1.421B
2.56%
1.00×
Operating expenses
¥336.7M
1.95%
0.94×
Goodwill & intangibles
17.10%
Spread over hurdle
24.18%