3.323
Revenue¥B
12.32
12.76
13.67
14.28
14.82
15.66
16.54
17.49
18.71
19.42
3.581
5.57%
5.25%
49
12.89
Revenue growth%
18.30
19.16
17.67
17.63
18.18
17.02
15.71
14.47
13.23
14.81
23.30
14.81
17.33
7
6.07
Gross margin%
25.65
22.74
23.57
25.59
24.68
27.16
25.12
26.36
24.07
25.16
12.57
25.16
25.14
67
6.04
Operating margin%
15.72
16.69
14.42
12.33
10.04
7.82
5.53
4.85
5.63
5.57
10.65
5.57
8.93
80
5.08
Net margin%
5.07
3.74
3.15
1.14
3.58
4.66
1.80
2.46
1.65
0.40
10.22
1.80
2.80
73
35.30
P/E ratio (avg)x
11.69
12.09
12.37
10.81
9.896
9.805
10.11
11.09
10.61
10.11
31.93
10.11
10.71
32
27.00
EV/EBITx
19.74
22.23
22.18
23.26
24.11
26.02
26.13
27.89
32.59
34.10
26.23
27.89
25.07
64
16.15
FCF yield (avg)%
9.34
7.55
5.65
5.20
6.45
8.47
10.01
8.30
9.50
12.00
25.69
9.50
8.39
72
18.69
FCF margin%
16.74
14.90
15.76
16.65
14.61
12.72
12.44
15.39
13.83
16.54
4.56
13.83
15.15
33
0.524
FCF / Net incomex
2.192
2.490
2.385
2.717
3.052
3.072
3.415
3.839
4.304
4.956
0.764
3.839
3.062
40
29.48
ROIC%
13.13
15.65
15.28
16.73
15.67
17.17
17.69
18.04
15.07
13.17
18.57
17.17
15.66
36
17.54
Return on equity%
32.15
29.45
31.07
32.64
35.38
38.12
37.11
35.88
36.32
34.69
24.86
36.32
35.04
90
2.42
Return on assets%
9.32
9.82
10.22
12.25
11.73
14.16
16.43
16.08
18.11
16.11
28.52
16.11
13.21
9
0.30
EPS¥
0.09
0.10
0.09
0.10
0.09
0.08
0.07
0.08
0.07
0.07
0.32
(4.53%)
(1.90%)
—
6.54
EPS growth%
10.62
12.38
12.90
15.52
14.99
13.89
16.03
17.58
16.28
13.97
10.30
16.03
14.48
8
0.11
Bookvalue per sh¥
0.32
0.30
0.33
0.37
0.39
0.43
0.49
0.47
0.51
0.57
0.22
8.13%
6.84%
—
0.11
FCF per share¥
0.41
0.41
0.41
0.43
0.43
0.43
0.53
0.59
0.66
0.69
0.05
9.95%
6.80%
—
0.19
Dividend per sh¥
0.34
0.33
0.36
0.35
0.37
0.39
0.42
0.41
0.45
0.51
0.17
6.53%
4.75%
—
11.31
Div yield (avg)%
30.13
31.82
31.11
33.28
35.02
37.28
36.76
35.34
35.44
35.38
29.77
35.44
35.18
27
8.63
Payout ratio%
13.66
16.07
15.41
13.99
13.99
16.63
13.80
16.14
18.54
21.54
26.24
16.63
15.74
77
29.66
Shares (diluted)B
33.94
38.90
38.80
37.12
39.71
38.66
39.09
39.62
41.96
39.37
30.62
(0.18%)
1.96%
61
24.74
Buyback yield%
31.67
31.81
34.12
33.48
35.05
37.13
39.31
36.71
35.88
36.60
20.94
36.71
35.46
45
0.339
D/E ratiox
0.457
0.442
0.410
0.436
0.443
0.455
0.427
0.474
0.521
0.566
1.233
0.474
0.449
47
5.090
Enterprise value¥B
15.51
17.52
17.74
20.12
21.00
23.79
23.42
26.35
31.58
35.16
17.43
10.86%
10.13%
62
9.250
LT debt¥B
18.22
19.18
18.80
19.77
21.03
24.53
29.62
31.58
35.67
41.17
5.642
14.38%
8.43%
45
Revenue
¥19.42B
5.25%
1.00×
Cost of revenue
¥12.74B
5.60%
1.03×
Operating expenses
¥4.016B
4.97%
0.97×
Spread over hurdle
(2.45%)