9.028
Revenue¥M
7.461
7.963
8.637
9.205
9.888
10.73
11.64
12.62
13.72
14.54
9.802
8.01%
7.53%
86
8.81
Revenue growth%
22.32
24.77
23.74
24.99
23.53
24.64
25.03
22.29
23.83
24.17
29.80
24.17
24.00
58
29.98
Gross margin%
19.02
16.79
17.77
19.42
21.59
21.58
21.79
19.78
17.37
19.37
9.93
19.78
19.39
79
21.47
Operating margin%
21.79
21.21
21.92
24.87
26.52
26.10
28.42
28.38
26.45
27.87
21.27
27.87
26.27
87
23.12
Net margin%
4.94
4.13
1.73
3.92
3.35
4.79
3.58
1.38
4.28
3.73
21.47
3.73
3.82
68
18.74
P/E ratio (avg)x
39.81
41.80
44.23
44.52
40.67
38.74
39.39
38.68
41.09
37.02
11.98
38.74
40.24
8
9.107
EV/EBITx
27.23
27.37
23.66
23.95
23.66
24.97
25.34
21.73
22.16
22.19
15.56
22.19
23.81
42
10.45
FCF yield (avg)%
16.96
14.24
17.12
17.02
15.07
13.09
15.18
13.79
16.22
13.63
21.83
13.79
15.12
36
3.50
FCF margin%
7.44
4.67
3.76
4.13
4.73
5.36
2.68
5.52
6.89
8.29
22.37
5.52
5.04
94
0.715
FCF / Net incomex
2.073
2.399
2.374
2.577
2.578
2.680
3.178
3.554
4.012
3.968
0.519
3.554
2.629
84
23.43
ROIC%
11.41
8.66
9.83
9.84
10.06
7.20
7.79
5.00
3.85
2.33
25.56
5.00
8.23
31
8.12
Return on equity%
34.00
34.03
36.69
37.58
36.78
33.84
35.09
34.18
32.36
31.75
11.33
33.84
34.10
57
6.20
Return on assets%
28.01
29.66
30.82
30.04
32.73
30.40
30.11
32.72
30.94
28.86
5.37
30.40
30.25
78
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.93%
4.64%
—
26.76
EPS growth%
30.17
32.74
31.63
31.13
30.21
30.27
30.35
27.78
26.24
23.81
21.46
27.78
30.24
9
0.01
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(2.83%)
(1.84%)
—
0.01
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.31%
2.91%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.31%
4.62%
—
16.60
Div yield (avg)%
25.61
26.94
27.86
27.13
24.64
26.03
23.08
24.75
27.24
29.30
29.61
26.03
26.48
60
18.30
Payout ratio%
4.11
6.63
8.74
10.06
10.63
10.08
10.62
7.69
6.89
8.80
20.69
8.80
8.77
34
153.1
Shares (diluted)M
156.9
158.6
158.4
155.1
144.8
139.1
127.8
125.5
121.6
114.3
157.5
(4.62%)
(3.57%)
62
3.93
Buyback yield%
25.97
28.25
26.19
23.99
26.61
27.56
25.75
25.09
27.65
24.66
25.02
25.75
26.08
18
1.279
D/E ratiox
1.176
1.090
1.215
1.138
1.168
1.069
1.053
1.116
1.076
1.133
1.114
1.076
1.124
57
9.261
Enterprise value¥M
4.762
5.196
5.205
5.659
6.486
6.910
7.550
7.925
7.495
6.872
9.241
1.16%
4.52%
23
9.006
LT debt¥M
1.160
1.182
1.355
1.502
1.714
1.782
1.830
1.907
1.821
1.908
4.567
2.16%
6.60%
90
Revenue
¥14.54M
7.53%
1.00×
Cost of revenue
¥10.18M
7.53%
1.00×
Operating expenses
¥3.254M
7.38%
0.99×
Goodwill & intangibles
15.18%
Spread over hurdle
(1.95%)