61.91
Revenue¥M
31.98
33.86
36.79
38.92
41.34
44.19
48.16
52.19
56.52
61.86
64.34
8.40%
7.40%
73
28.06
Revenue growth%
21.11
19.54
20.49
20.84
20.08
18.47
20.48
20.47
19.76
21.86
2.21
20.47
20.47
30
21.75
Gross margin%
5.83
3.24
1.00
2.41
5.19
7.38
5.60
5.70
8.67
6.32
21.25
6.32
5.65
37
3.51
Operating margin%
21.63
19.34
18.58
15.63
14.76
12.74
15.70
17.80
15.79
16.95
25.95
15.79
16.37
16
22.26
Net margin%
15.85
17.03
14.32
15.44
12.90
13.83
15.94
18.70
17.45
14.87
20.00
15.94
15.65
38
37.18
P/E ratio (avg)x
21.41
20.55
21.73
21.78
19.24
19.46
17.88
16.08
17.76
18.78
22.95
17.88
19.35
17
11.04
EV/EBITx
29.78
33.08
36.65
35.91
39.02
46.85
48.94
50.84
52.75
53.61
30.49
50.84
42.93
42
29.21
FCF yield (avg)%
20.00
22.03
22.46
23.27
21.34
22.20
24.90
22.75
24.06
22.64
10.17
22.75
22.55
27
23.12
FCF margin%
13.75
13.05
12.78
13.23
11.81
14.37
16.33
16.28
19.05
20.31
5.17
16.33
14.06
67
0.727
FCF / Net incomex
0.634
0.684
0.639
0.677
0.581
0.521
0.483
0.517
0.444
0.431
1.070
0.483
0.551
89
3.73
ROIC%
29.59
27.94
28.57
28.24
28.30
29.77
26.85
28.18
30.98
30.99
4.13
29.77
28.44
79
16.06
Return on equity%
3.95
4.69
4.01
2.12
2.25
1.02
0.52
3.28
1.58
3.35
18.68
1.58
2.77
46
26.42
Return on assets%
24.55
23.45
21.00
22.54
23.15
25.33
27.63
26.20
27.92
29.88
27.91
27.63
24.94
66
0.08
EPS¥
0.19
0.22
0.24
0.26
0.28
0.28
0.32
0.33
0.33
0.36
0.09
5.10%
6.80%
—
9.23
EPS growth%
39.60
39.24
41.83
41.23
40.23
39.35
39.86
40.15
38.56
38.31
17.52
39.35
39.73
8
0.12
Bookvalue per sh¥
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.09
0.23%
2.01%
—
0.12
FCF per share¥
0.06
0.06
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.15
1.35%
(1.28%)
—
0.13
Dividend per sh¥
0.22
0.25
0.26
0.30
0.32
0.35
0.39
0.43
0.46
0.48
0.12
8.58%
9.73%
—
15.00
Div yield (avg)%
11.32
11.89
13.86
11.61
14.23
13.74
14.23
16.36
15.50
14.91
28.38
14.91
14.04
81
14.06
Payout ratio%
12.39
14.38
13.66
13.14
14.56
11.75
9.87
11.09
13.76
11.05
9.12
11.09
12.76
37
271.2
Shares (diluted)M
372.4
432.8
452.4
524.8
575.6
567.5
565.2
603.8
589.6
675.4
275.6
3.25%
7.15%
12
11.92
Buyback yield%
9.58
12.34
12.38
11.21
12.57
11.85
11.95
11.18
11.71
10.66
24.97
11.71
11.78
41
1.149
D/E ratiox
1.645
1.857
1.972
2.192
2.284
2.330
2.641
2.956
3.318
3.406
0.713
2.956
2.307
47
39.31
Enterprise value¥M
62.00
58.66
63.42
59.98
57.71
56.92
53.42
56.50
55.24
59.23
17.77
0.52%
0.68%
59
5.187
LT debt¥M
66.75
76.82
74.01
80.28
81.83
86.59
80.91
85.12
88.28
86.43
5.416
1.10%
2.12%
75
Revenue
¥61.86M
7.40%
1.00×
Cost of revenue
¥29.66M
7.32%
0.99×
Operating expenses
¥13.16M
7.37%
1.00×
Goodwill & intangibles
20.96%
Spread over hurdle
36.47%