2.423
Revenue¥M
15.71
16.67
17.60
18.41
19.71
20.36
21.36
22.43
23.34
2.611
2.943
4.85%
5.03%
84
15.83
Revenue growth%
0.40
0.40
2.87
2.84
5.73
5.70
4.85
6.88
9.43
10.15
27.06
5.73
3.86
47
26.25
Gross margin%
6.93
5.55
5.21
2.96
5.08
7.50
10.44
7.61
6.90
18.07
19.00
7.50
6.92
16
12.36
Operating margin%
25.39
27.09
25.70
28.43
26.47
25.20
25.77
27.22
27.44
15.63
28.92
26.47
26.57
45
23.04
Net margin%
23.31
21.66
24.49
24.79
26.32
28.69
26.29
25.71
23.54
11.43
22.47
26.29
24.64
62
24.38
P/E ratio (avg)x
47.33
50.46
53.68
59.13
61.57
70.93
78.37
78.15
77.00
34.93
29.99
77.00
60.35
78
26.00
EV/EBITx
21.45
23.12
23.24
21.83
22.06
21.19
23.98
23.86
21.58
18.33
32.19
22.06
21.94
41
21.96
FCF yield (avg)%
28.12
28.34
27.07
24.87
27.25
26.43
26.04
27.14
28.31
8.79
29.56
27.14
27.19
62
16.47
FCF margin%
12.58
9.68
9.26
9.90
9.31
10.04
9.32
9.56
7.09
15.87
26.45
9.32
9.62
17
0.741
FCF / Net incomex
1.371
1.429
1.456
1.544
1.681
1.804
1.773
1.858
1.890
1.079
1.487
1.804
1.613
33
22.99
ROIC%
13.61
14.33
16.79
14.32
14.68
15.90
18.23
20.91
18.80
6.20
11.13
18.23
15.29
80
14.35
Return on equity%
30.44
28.71
30.86
29.91
30.89
32.12
32.76
34.10
32.31
26.68
18.37
32.31
30.88
13
26.15
Return on assets%
18.60
17.64
17.37
15.79
17.03
18.99
21.93
22.48
19.88
7.14
12.15
19.88
18.79
34
0.01
EPS¥
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
0.01
3.97%
9.08%
—
28.07
EPS growth%
27.63
28.89
29.62
31.63
29.48
27.71
26.64
24.17
24.76
24.08
22.94
26.64
27.67
17
—
Bookvalue per sh¥
—
—
—
—
—
0.01
0.01
0.01
0.01
—
0.01
10.28%
4.26%
—
0.01
FCF per share¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
4.24%
4.30%
—
0.01
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
7.39%
5.05%
—
5.99
Div yield (avg)%
6.94
4.88
2.80
5.56
8.36
8.58
6.28
6.44
7.24
8.49
26.13
7.24
6.69
54
4.32
Payout ratio%
13.92
14.63
15.97
13.04
14.64
12.18
9.67
7.16
4.72
17.33
12.55
9.67
13.16
17
715.8
Shares (diluted)M
652.7
578.4
534.9
533.6
556.9
541.8
491.5
481.4
460.9
746.0
731.7
(2.89%)
(3.73%)
20
27.02
Buyback yield%
24.81
27.62
25.93
23.11
21.44
20.28
17.43
14.95
14.30
9.56
7.56
17.43
22.03
14
1.071
D/E ratiox
1.465
1.502
1.670
1.809
1.828
2.130
2.490
2.350
2.627
1.427
0.228
2.350
1.819
67
9.610
Enterprise value¥M
24.78
24.18
25.46
24.25
22.11
23.67
23.42
24.45
23.07
18.68
3.584
(0.99%)
0.79%
75
6.639
LT debt¥M
3.109
2.922
3.156
2.837
2.572
2.683
2.738
2.801
2.615
18.89
12.89
(1.62%)
(0.57%)
13
Revenue
¥23.34M
5.03%
1.00×
Cost of revenue
¥16.34M
5.03%
1.00×
Operating expenses
¥4.584M
4.75%
0.97×
Spread over hurdle
(0.58%)