7.276
Revenue¥B
9.271
9.919
10.47
11.26
11.96
12.85
13.58
14.50
15.68
16.36
7.436
6.47%
6.75%
64
7.52
Revenue growth%
19.88
20.36
18.15
21.10
23.61
23.78
26.28
25.23
22.78
25.47
24.85
25.23
23.20
61
24.07
Gross margin%
17.35
18.46
20.28
19.00
17.47
16.43
16.79
15.87
13.82
14.27
6.38
15.87
17.07
46
6.44
Operating margin%
3.47
5.98
5.26
7.60
9.57
8.01
6.52
4.81
4.02
3.46
16.74
4.81
5.62
32
20.04
Net margin%
22.15
23.78
21.04
20.88
20.23
18.13
16.03
15.77
14.84
12.98
2.14
15.77
19.18
49
20.74
P/E ratio (avg)x
51.11
50.39
54.43
54.22
59.96
68.74
69.57
82.82
96.31
104.2
20.06
82.82
64.35
60
27.64
EV/EBITx
34.08
34.57
32.29
34.95
31.72
33.70
33.99
31.22
27.58
29.81
27.32
31.22
33.00
20
9.22
FCF yield (avg)%
6.78
9.07
11.31
12.79
10.07
11.53
9.91
11.71
8.73
10.17
7.31
10.17
10.12
16
22.58
FCF margin%
23.24
22.32
21.97
19.52
21.36
24.07
22.23
23.30
22.60
23.19
21.19
23.19
22.46
56
0.500
FCF / Net incomex
1.592
1.713
1.847
1.941
2.066
2.383
2.331
2.615
2.791
2.986
1.256
2.615
2.199
73
18.18
ROIC%
31.43
33.73
33.89
35.41
37.81
35.09
33.08
35.44
32.48
33.26
19.01
33.26
33.81
38
20.80
Return on equity%
9.41
7.48
9.45
9.16
9.06
9.62
11.74
14.41
12.07
12.61
14.18
12.07
9.53
67
3.09
Return on assets%
23.15
22.88
23.11
21.92
21.59
20.80
17.80
19.28
21.89
23.31
24.35
20.80
21.91
78
0.06
EPS¥
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.05
0.06
0.06
(2.78%)
(2.98%)
—
27.00
EPS growth%
22.80
20.60
22.40
20.08
17.47
15.11
16.46
18.40
18.56
19.48
28.07
18.40
19.02
61
0.12
Bookvalue per sh¥
0.13
0.13
0.14
0.15
0.15
0.16
0.15
0.15
0.15
0.16
0.14
1.30%
3.29%
—
0.07
FCF per share¥
0.22
0.20
0.20
0.21
0.22
0.21
0.22
0.25
0.23
0.21
0.09
(0.53%)
0.92%
—
0.12
Dividend per sh¥
0.22
0.23
0.22
0.23
0.26
0.31
0.30
0.33
0.38
0.43
0.07
10.11%
7.63%
—
12.57
Div yield (avg)%
27.61
30.19
28.07
29.56
29.82
32.00
29.50
27.25
27.51
28.38
13.07
28.38
28.94
85
12.62
Payout ratio%
7.23
8.67
6.43
4.40
2.13
4.65
2.71
1.02
0.40
0.40
22.33
1.02
3.56
71
41.63
Shares (diluted)B
57.32
62.06
70.39
75.59
77.20
89.04
101.2
111.7
120.6
133.2
42.61
11.53%
9.43%
52
25.28
Buyback yield%
31.57
33.29
35.12
36.10
36.80
34.74
37.56
35.40
35.32
36.92
11.21
35.40
35.36
72
0.422
D/E ratiox
0.158
0.173
0.182
0.199
0.202
0.217
0.230
0.220
0.234
0.255
0.138
0.230
0.210
73
17.28
Enterprise value¥B
13.48
15.12
15.74
17.69
17.58
18.41
19.86
20.10
23.66
26.76
3.795
8.76%
7.36%
25
1.333
LT debt¥B
12.26
14.61
16.32
16.81
19.93
23.41
25.73
29.20
34.20
37.55
6.853
13.51%
12.45%
7
Revenue
¥16.36B
6.75%
1.00×
Cost of revenue
¥11.46B
6.75%
1.00×
Operating expenses
¥1.827B
7.08%
1.03×
Goodwill & intangibles
14.01%
Spread over hurdle
(3.34%)