45.32
Revenue¥B
37.48
41.28
45.22
49.02
51.97
56.54
60.96
67.13
71.17
77.00
48.75
8.18%
8.15%
35
19.40
Revenue growth%
16.77
18.14
16.98
14.53
16.53
15.88
18.52
16.76
15.98
18.52
9.02
16.76
16.76
18
10.52
Gross margin%
6.57
8.62
8.85
11.13
10.10
11.52
8.54
11.15
11.15
11.99
14.03
11.15
10.62
30
28.35
Operating margin%
14.14
16.54
16.06
17.65
15.90
16.38
13.88
15.94
18.90
20.65
2.40
16.38
16.22
44
27.48
Net margin%
16.30
14.06
16.11
13.76
13.04
10.28
11.54
11.53
13.86
12.89
9.67
11.54
13.40
7
10.48
P/E ratio (avg)x
13.74
12.31
11.74
11.25
10.61
10.08
9.339
8.964
9.392
9.146
16.48
9.339
10.34
56
25.91
EV/EBITx
7.905
7.559
6.766
6.263
6.798
5.974
5.571
5.347
4.708
4.545
27.34
5.347
6.119
93
12.80
FCF yield (avg)%
12.26
11.14
13.79
11.48
9.77
8.74
9.28
10.16
9.98
8.04
28.47
9.28
10.07
24
20.66
FCF margin%
15.28
14.34
13.69
14.01
15.35
12.57
10.83
13.73
15.49
17.93
17.08
13.73
14.18
79
0.635
FCF / Net incomex
1.300
1.221
1.376
1.415
1.614
1.696
1.566
1.449
1.641
1.755
0.153
1.641
1.507
16
12.51
ROIC%
25.33
23.18
22.71
23.64
23.17
21.65
22.78
24.18
21.31
18.44
17.57
21.65
22.98
47
7.07
Return on equity%
8.33
8.76
6.94
6.20
8.59
7.66
5.10
5.42
5.96
8.53
27.11
5.96
7.30
67
10.34
Return on assets%
8.18
6.90
9.19
8.61
6.89
9.11
7.78
6.50
8.73
7.26
11.27
7.78
7.98
59
0.27
EPS¥
0.13
0.13
0.15
0.14
0.15
0.14
0.14
0.15
0.16
0.15
0.30
0.96%
1.38%
—
20.85
EPS growth%
0.40
3.27
0.76
0.80
3.67
4.28
4.67
6.92
4.46
2.75
28.79
4.46
3.47
37
0.21
Bookvalue per sh¥
0.27
0.29
0.34
0.33
0.37
0.40
0.43
0.49
0.55
0.53
0.29
7.41%
6.96%
—
0.23
FCF per share¥
0.18
0.19
0.19
0.21
0.24
0.26
0.25
0.25
0.26
0.30
0.24
4.71%
5.74%
—
0.32
Dividend per sh¥
0.06
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.33
(6.13%)
(6.76%)
—
3.71
Div yield (avg)%
6.86
5.37
7.26
7.67
9.35
7.97
5.86
5.12
5.92
8.13
13.75
5.92
7.06
68
7.14
Payout ratio%
22.12
19.94
17.21
16.86
16.04
14.16
11.95
14.50
11.51
10.72
7.44
11.95
15.27
88
73.40
Shares (diluted)B
71.36
81.05
75.85
75.44
70.99
68.53
70.70
80.55
79.34
86.24
74.72
3.97%
1.92%
28
7.18
Buyback yield%
22.21
23.07
21.66
23.20
22.38
22.61
25.50
23.62
22.72
25.63
7.84
23.62
22.90
32
0.517
D/E ratiox
0.179
0.193
0.200
0.190
0.185
0.181
0.191
0.167
0.159
0.167
0.682
0.167
0.183
29
71.89
Enterprise value¥B
31.22
28.21
24.89
23.54
20.89
23.02
24.40
21.76
21.21
19.65
49.37
(1.22%)
(4.82%)
26
7.556
LT debt¥B
113.6
117.9
122.8
127.4
150.2
168.5
184.3
219.3
243.4
267.8
77.99
12.25%
9.03%
14
Revenue
¥77.00B
8.15%
1.00×
Cost of revenue
¥38.82B
8.42%
1.02×
Operating expenses
¥18.39B
7.58%
0.95×
Spread over hurdle
40.04%