0.084
Revenue¥B
1.482
1.496
1.506
1.555
1.583
1.610
1.640
1.625
1.613
1.602
0.087
0.24%
0.96%
77
6.30
Revenue growth%
4.47
5.25
7.40
8.79
9.31
6.69
8.78
9.97
11.75
10.43
19.69
9.97
8.79
75
17.95
Gross margin%
7.49
9.86
8.64
10.00
13.00
12.38
9.78
10.25
11.48
9.20
16.05
10.25
9.93
85
28.49
Operating margin%
23.83
22.60
21.95
21.45
19.65
20.08
19.58
17.76
19.25
20.05
22.75
19.58
20.06
72
3.74
Net margin%
12.70
13.32
12.05
11.82
9.34
10.90
12.38
13.15
12.04
11.46
15.74
12.04
12.05
52
35.83
P/E ratio (avg)x
23.76
22.68
21.61
23.01
22.01
19.97
17.62
16.14
16.01
16.69
22.96
16.69
20.79
40
30.22
EV/EBITx
29.41
30.71
33.63
33.82
35.12
32.98
33.59
34.72
33.05
33.97
10.87
33.59
33.61
55
4.82
FCF yield (avg)%
11.50
9.32
9.18
12.07
10.08
8.15
7.97
8.92
8.87
10.08
15.86
8.87
9.25
21
28.90
FCF margin%
10.37
8.50
8.02
8.68
9.48
8.57
11.57
12.84
10.82
11.72
14.13
11.57
9.92
22
0.255
FCF / Net incomex
1.369
1.592
1.745
2.053
2.368
2.440
2.381
2.748
2.876
3.424
0.253
2.748
2.374
8
29.03
ROIC%
23.03
22.88
25.63
23.07
25.29
27.46
29.63
30.45
32.13
30.28
12.79
30.28
26.55
50
14.98
Return on equity%
0.72
0.40
0.40
0.40
0.40
0.40
0.40
3.22
4.08
3.17
23.80
3.17
0.40
67
2.31
Return on assets%
20.59
21.29
22.49
23.75
21.98
22.62
20.28
18.65
18.34
20.09
4.10
20.09
20.94
78
0.19
EPS¥
0.09
0.09
0.10
0.11
0.11
0.11
0.10
0.10
0.09
0.09
0.19
(4.81%)
(1.44%)
—
23.31
EPS growth%
5.10
6.60
4.81
4.18
7.07
6.97
6.24
4.78
3.51
1.21
10.08
4.78
4.95
23
0.05
Bookvalue per sh¥
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.05
(7.93%)
(6.37%)
—
0.15
FCF per share¥
0.13
0.16
0.16
0.15
0.16
0.18
0.17
0.19
0.20
0.23
0.08
7.17%
6.26%
—
0.04
Dividend per sh¥
0.05
0.06
0.05
0.05
0.06
0.05
0.05
0.04
0.05
0.05
0.13
(4.01%)
(1.08%)
—
15.18
Div yield (avg)%
16.19
14.07
17.00
15.31
14.07
12.13
11.26
13.92
14.77
12.16
6.34
12.16
14.07
54
7.36
Payout ratio%
21.96
19.27
20.77
22.62
19.78
21.67
19.70
22.02
24.79
22.45
21.82
22.02
21.81
58
4.604
Shares (diluted)B
6.894
7.293
7.274
7.423
8.705
8.888
9.576
9.467
9.340
10.87
4.539
4.55%
5.09%
56
7.38
Buyback yield%
29.45
31.06
30.65
31.31
34.18
36.63
37.38
38.81
40.14
37.20
5.90
37.38
35.41
87
0.363
D/E ratiox
0.218
0.206
0.224
0.205
0.205
0.186
0.193
0.195
0.203
0.196
0.667
0.195
0.204
93
1.501
Enterprise value¥B
1.464
1.508
1.554
1.422
1.495
1.400
1.401
1.431
1.614
1.833
1.449
4.17%
1.66%
42
1,073
LT debt¥M
179.4
179.7
190.5
166.9
174.1
187.2
200.7
196.0
187.1
162.8
421.1
(1.33%)
(2.49%)
35
Revenue
¥1.602B
0.96%
1.00×
Cost of revenue
¥1.117B
1.08%
1.01×
Operating expenses
¥195.6M
(0.32%)
0.88×
Goodwill & intangibles
15.56%
Spread over hurdle
20.27%