3.880
Revenue¥M
42.13
45.72
48.84
52.18
55.26
60.15
65.52
69.31
72.79
76.10
4.030
6.61%
6.98%
38
17.16
Revenue growth%
19.12
19.08
19.42
21.69
19.08
18.72
18.38
16.20
15.26
17.29
4.83
17.29
18.90
48
7.20
Gross margin%
14.12
14.57
15.21
12.48
10.85
11.79
11.06
12.35
14.47
14.95
12.49
12.35
13.30
73
21.25
Operating margin%
28.25
26.95
28.93
31.03
33.40
34.62
36.56
38.84
39.21
38.50
29.19
38.50
34.01
57
18.33
Net margin%
25.84
26.94
25.11
26.42
26.83
28.31
25.65
27.37
28.84
27.49
28.03
27.49
26.88
89
36.23
P/E ratio (avg)x
25.99
26.70
29.90
28.34
27.45
25.66
27.89
27.05
26.98
28.17
25.96
27.05
27.25
38
30.05
EV/EBITx
14.10
14.16
13.21
11.70
11.85
10.74
11.27
9.713
8.691
8.636
34.54
9.713
11.49
82
2.55
FCF yield (avg)%
19.70
17.93
18.34
18.26
21.19
21.27
20.02
19.30
16.81
18.01
9.77
19.30
18.82
59
4.01
FCF margin%
20.07
20.12
18.46
20.33
17.51
18.89
16.71
18.20
18.31
19.89
7.00
18.31
18.68
40
0.228
FCF / Net incomex
2.950
3.319
3.568
3.888
4.653
5.257
5.896
5.715
6.061
5.947
0.529
5.896
4.955
63
12.71
ROIC%
28.03
29.40
26.90
24.03
21.71
18.92
21.36
18.81
17.84
17.41
9.18
18.81
21.53
69
9.61
Return on equity%
14.75
15.59
15.94
14.72
16.04
18.86
18.78
17.16
17.79
15.02
20.52
17.79
15.99
93
13.97
Return on assets%
17.28
15.33
14.05
13.45
10.94
13.53
13.38
13.06
11.56
14.44
3.69
13.38
13.49
36
0.02
EPS¥
0.04
0.04
0.05
0.04
0.05
0.05
0.04
0.05
0.06
0.06
0.02
5.47%
5.79%
—
8.69
EPS growth%
8.78
9.30
7.12
4.89
6.01
3.82
5.87
4.51
7.18
7.53
29.55
5.87
6.57
13
0.04
Bookvalue per sh¥
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.04
7.08%
8.37%
—
0.04
FCF per share¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(2.00%)
1.32%
—
0.03
Dividend per sh¥
0.04
0.04
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.04
3.77%
7.17%
—
20.08
Div yield (avg)%
3.27
4.05
1.75
1.73
4.18
4.54
4.33
2.84
5.06
5.70
18.41
4.54
4.12
12
18.27
Payout ratio%
15.16
15.18
12.33
15.24
14.52
13.52
15.63
18.58
18.79
20.88
17.18
18.58
15.21
28
895.8
Shares (diluted)M
805.2
831.7
812.6
880.4
826.2
788.4
742.4
717.7
773.9
812.4
877.5
(0.34%)
0.01%
87
26.47
Buyback yield%
20.48
23.44
24.80
26.09
28.40
30.27
30.56
30.20
31.34
31.58
12.72
30.56
29.30
24
0.835
D/E ratiox
1.037
1.184
1.211
1.380
1.327
1.335
1.536
1.695
1.647
1.897
1.076
1.647
1.357
52
12.25
Enterprise value¥M
44.23
45.43
52.49
58.74
62.96
63.55
70.92
78.01
77.72
74.94
37.97
3.55%
7.11%
31
14.84
LT debt¥M
60.40
72.46
73.70
77.21
89.27
104.3
123.6
127.0
150.7
147.7
58.58
10.60%
9.96%
56
Revenue
¥76.10M
6.98%
1.00×
Cost of revenue
¥53.27M
6.98%
1.00×
Operating expenses
¥13.02M
6.76%
0.98×
Cash and investments
18.43%
Spread over hurdle
(1.41%)