0.158
Revenue¥M
1.285
1.332
1.383
1.428
1.442
1.482
1.511
1.525
1.550
1.623
0.173
2.38%
2.70%
40
27.73
Revenue growth%
1.07
0.40
0.40
3.30
5.91
5.99
6.42
8.81
6.81
4.19
6.07
6.42
5.05
33
16.32
Gross margin%
0.40
1.39
2.50
0.40
0.40
0.40
0.64
2.88
2.05
1.02
16.33
1.02
0.83
73
28.82
Operating margin%
15.92
16.70
18.61
18.50
16.50
14.83
14.07
13.91
15.57
14.17
19.22
14.17
15.74
9
26.70
Net margin%
14.70
13.80
14.47
15.41
15.11
15.84
17.06
18.19
17.62
20.46
28.95
17.62
15.63
49
31.30
P/E ratio (avg)x
26.09
29.39
34.84
37.36
38.54
40.46
44.84
52.41
53.95
56.52
14.70
52.41
39.50
89
21.01
EV/EBITx
21.03
20.99
20.64
22.83
26.25
28.09
31.06
32.29
35.35
34.80
29.82
32.29
27.17
40
17.80
FCF yield (avg)%
20.52
17.53
14.79
14.22
13.62
13.74
13.78
15.35
14.60
12.23
3.50
13.78
14.41
62
25.80
FCF margin%
9.09
10.38
10.55
7.93
9.59
11.50
9.54
7.54
5.34
5.86
15.43
7.54
9.31
81
0.325
FCF / Net incomex
0.503
0.523
0.590
0.625
0.667
0.735
0.697
0.683
0.659
0.703
1.450
0.697
0.663
52
22.30
ROIC%
12.34
11.00
9.13
10.91
10.94
11.76
10.95
13.60
12.94
12.19
10.88
12.19
11.38
31
11.14
Return on equity%
36.30
34.73
34.39
36.73
34.80
37.31
38.45
39.89
38.34
36.95
6.41
38.34
36.84
59
19.31
Return on assets%
7.89
7.18
6.35
6.04
7.38
5.39
2.94
2.69
2.67
2.88
13.37
2.88
5.71
14
0.62
EPS¥
0.15
0.14
0.15
0.15
0.14
0.14
0.16
0.15
0.15
0.15
0.67
1.56%
0.24%
—
12.51
EPS growth%
10.06
8.63
7.00
6.25
8.63
8.17
10.27
9.70
10.34
9.01
11.35
9.70
8.82
75
0.31
Bookvalue per sh¥
0.22
0.25
0.28
0.30
0.36
0.36
0.43
0.44
0.50
0.59
0.52
10.64%
10.29%
—
0.35
FCF per share¥
0.18
0.16
0.16
0.16
0.15
0.16
0.17
0.15
0.17
0.16
0.60
2.11%
(0.71%)
—
0.46
Dividend per sh¥
0.14
0.14
0.14
0.14
0.14
0.14
0.12
0.12
0.11
0.09
0.20
(7.73%)
(3.23%)
—
15.16
Div yield (avg)%
16.70
19.46
19.10
20.55
23.11
20.37
19.87
18.61
17.66
15.64
2.21
18.61
19.28
20
26.69
Payout ratio%
32.94
31.41
34.06
31.32
29.18
26.99
24.46
21.98
20.50
23.50
24.31
23.50
28.08
73
1.271
Shares (diluted)M
1.370
1.431
1.401
1.487
1.626
1.615
1.568
1.727
1.950
1.999
1.243
4.22%
4.09%
53
23.63
Buyback yield%
2.98
4.92
2.24
3.78
5.70
4.09
1.27
2.84
3.57
5.27
18.37
3.57
3.67
22
1.424
D/E ratiox
0.737
0.739
0.897
1.019
1.014
1.005
1.076
1.229
1.338
1.411
0.363
1.229
1.016
67
1.047
Enterprise value¥M
1.599
1.626
1.590
1.531
1.538
1.766
1.723
1.988
2.366
2.800
0.750
12.73%
7.54%
82
1.223
LT debt¥M
0.842
0.833
0.937
1.084
1.228
1.284
1.374
1.554
1.753
1.736
1.300
7.17%
6.77%
30
Revenue
¥1.623M
2.70%
1.00×
Cost of revenue
¥1.136M
2.70%
1.00×
Operating expenses
¥0.313M
2.23%
0.96×
Goodwill & intangibles
16.73%
Spread over hurdle
(1.95%)