0.399
Revenue¥B
0.812
0.870
0.913
0.972
1.006
1.075
1.115
1.180
1.239
1.278
0.435
4.89%
5.18%
81
19.39
Revenue growth%
31.91
31.84
31.14
31.11
32.54
33.38
32.51
30.74
28.86
30.82
12.80
30.82
31.49
8
17.62
Gross margin%
9.29
6.70
8.78
8.70
10.57
11.81
13.52
14.10
11.72
10.73
9.12
11.81
10.65
35
13.71
Operating margin%
10.57
12.44
14.31
16.91
15.08
17.84
16.30
16.35
13.50
13.77
14.72
16.30
14.69
7
8.21
Net margin%
17.12
15.01
14.44
16.13
18.20
17.85
19.35
19.15
20.21
21.22
28.60
19.35
18.02
88
29.07
P/E ratio (avg)x
19.46
18.45
16.56
17.82
18.07
18.82
20.37
19.33
19.04
21.16
23.56
19.33
18.93
22
34.09
EV/EBITx
23.69
23.61
26.45
29.10
27.14
30.08
28.47
30.47
30.61
29.62
22.57
30.08
28.78
88
7.40
FCF yield (avg)%
17.51
18.72
19.65
16.83
17.97
18.43
17.63
20.47
22.68
22.21
21.34
20.47
18.58
30
18.96
FCF margin%
7.01
4.39
4.55
6.85
4.20
7.20
9.68
12.58
12.36
12.73
6.19
12.36
7.10
41
0.730
FCF / Net incomex
1.850
1.824
1.827
1.692
1.770
1.811
1.776
1.882
2.120
2.156
0.473
1.882
1.826
50
12.26
ROIC%
26.93
28.74
26.06
26.16
25.19
25.52
26.00
24.00
23.75
25.92
27.42
25.52
25.96
68
7.79
Return on equity%
8.78
11.59
9.72
12.12
10.33
9.05
9.39
7.45
5.74
8.38
10.23
8.38
9.22
30
11.40
Return on assets%
26.78
25.70
27.38
25.66
24.12
26.33
26.18
26.70
25.11
25.44
23.64
26.18
25.94
80
0.06
EPS¥
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.10
0.10
0.12
0.07
2.89%
4.15%
—
23.92
EPS growth%
6.24
8.86
7.80
5.78
7.18
5.31
4.72
3.27
5.85
8.67
20.11
5.31
6.04
14
0.20
Bookvalue per sh¥
0.14
0.15
0.14
0.14
0.15
0.15
0.15
0.17
0.17
0.19
0.22
4.56%
4.75%
—
0.15
FCF per share¥
0.14
0.13
0.11
0.12
0.12
0.11
0.11
0.10
0.09
0.10
0.19
(3.77%)
(2.83%)
—
0.16
Dividend per sh¥
0.19
0.21
0.20
0.21
0.19
0.18
0.17
0.17
0.16
0.15
0.10
(4.85%)
(2.03%)
—
29.13
Div yield (avg)%
16.83
18.49
20.50
22.88
20.97
19.54
21.86
19.55
18.23
19.57
25.23
19.55
19.56
95
28.19
Payout ratio%
11.97
12.77
12.60
10.56
12.47
9.69
12.39
12.74
11.18
11.32
29.10
11.32
12.18
11
3.756
Shares (diluted)B
6.023
6.077
6.466
7.474
7.171
7.322
7.217
8.121
9.125
10.13
3.614
7.15%
5.43%
25
2.10
Buyback yield%
7.17
9.88
7.31
4.54
5.25
6.95
7.69
4.83
7.15
8.04
13.80
7.15
7.16
17
0.696
D/E ratiox
0.760
0.803
0.818
0.741
0.788
0.781
0.685
0.643
0.633
0.549
0.235
0.643
0.751
26
591.9
Enterprise value¥M
467.1
516.9
546.4
571.1
597.0
629.0
636.2
701.3
780.8
932.9
647.3
9.34%
7.75%
31
0.267
LT debt¥B
1.066
0.955
0.913
0.973
0.975
0.917
1.005
1.078
1.035
0.984
0.361
0.18%
(0.85%)
47
Revenue
¥1.278B
5.18%
1.00×
Cost of revenue
¥894.3M
5.18%
1.00×
Operating expenses
¥272.8M
5.37%
1.02×
Cash and investments
14.56%
Spread over hurdle
37.81%