0.728
Revenue¥B
1.224
1.217
1.238
1.255
1.269
1.266
1.265
1.256
1.292
1.326
0.770
0.87%
1.14%
83
23.76
Revenue growth%
31.42
33.68
31.84
31.75
31.37
28.74
29.53
27.41
27.36
24.92
10.22
27.41
30.45
61
16.85
Gross margin%
32.11
34.25
36.86
34.57
31.97
30.56
27.65
29.34
31.43
31.82
4.03
30.56
31.89
78
21.05
Operating margin%
12.79
11.24
9.34
6.34
4.93
7.92
5.49
4.47
5.49
8.06
16.86
5.49
7.13
71
24.98
Net margin%
15.87
16.61
17.58
20.48
20.00
18.75
18.70
19.25
21.50
21.63
28.13
19.25
19.00
28
10.76
P/E ratio (avg)x
25.59
24.50
22.71
20.09
19.49
17.87
18.20
17.98
17.19
18.49
35.57
17.98
18.99
64
25.70
EV/EBITx
39.43
36.20
32.55
36.29
34.43
32.77
34.25
34.02
30.73
33.17
16.44
33.17
34.14
87
9.06
FCF yield (avg)%
28.79
31.33
28.47
26.36
23.49
24.23
22.36
19.68
18.48
18.47
4.03
19.68
23.86
59
27.97
FCF margin%
0.40
0.40
0.40
0.40
1.90
0.40
0.40
0.40
2.88
3.74
15.83
0.40
0.40
21
0.384
FCF / Net incomex
0.146
0.150
0.157
0.161
0.154
0.179
0.202
0.216
0.242
0.281
1.517
0.216
0.170
37
26.91
ROIC%
12.24
9.37
9.88
11.23
13.96
16.68
16.19
14.67
16.60
18.85
12.91
16.60
14.31
11
3.28
Return on equity%
16.09
14.92
16.55
14.43
14.02
16.97
14.34
16.20
18.92
20.65
14.24
16.97
16.14
5
13.90
Return on assets%
8.36
11.12
12.18
14.11
13.65
12.99
11.01
13.00
13.34
13.57
9.59
13.00
13.00
76
0.17
EPS¥
0.09
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.18
0.75%
(0.53%)
—
5.49
EPS growth%
10.74
11.44
8.87
6.59
3.93
4.00
6.10
5.28
6.75
7.55
9.72
6.10
6.67
56
0.39
Bookvalue per sh¥
0.12
0.12
0.13
0.12
0.12
0.12
0.13
0.11
0.11
0.10
0.06
(3.94%)
(3.66%)
—
0.42
FCF per share¥
0.31
0.34
0.35
0.35
0.32
0.30
0.33
0.32
0.35
0.38
0.33
3.45%
3.28%
—
0.07
Dividend per sh¥
0.38
0.36
0.37
0.38
0.42
0.47
0.52
0.54
0.57
0.56
0.14
5.69%
4.84%
—
26.77
Div yield (avg)%
12.68
12.16
14.83
16.82
18.89
16.78
15.60
17.70
16.76
17.58
2.55
16.78
16.77
81
18.16
Payout ratio%
15.72
18.28
19.87
20.99
20.95
23.09
23.08
20.58
19.78
19.46
19.80
20.58
20.23
70
0.589
Shares (diluted)B
0.742
0.876
0.997
1.192
1.280
1.276
1.378
1.483
1.713
2.064
0.590
10.03%
10.89%
72
28.80
Buyback yield%
22.95
25.07
27.77
27.43
28.69
26.37
25.45
27.63
29.83
30.15
29.33
27.63
27.53
65
0.351
D/E ratiox
2.312
2.263
2.617
2.970
3.165
3.427
3.547
4.268
4.922
5.324
0.797
4.268
3.296
46
900.1
Enterprise value¥M
67.81
72.36
72.67
72.70
68.41
65.87
76.63
88.21
97.30
100.4
972.5
7.97%
5.36%
88
0.162
LT debt¥B
0.863
0.894
0.999
1.146
1.316
1.585
1.720
2.013
2.122
2.098
1.038
9.77%
9.41%
53
Revenue
¥1.326B
1.14%
1.00×
Cost of revenue
¥622.2M
1.05%
0.99×
Operating expenses
¥317.3M
1.34%
1.02×
Spread over hurdle
47.48%