2.215
Revenue¥M
1.748
1.937
2.132
2.258
2.421
2.663
2.929
3.205
3.405
3.628
2.338
8.42%
8.67%
6
8.54
Revenue growth%
11.19
10.70
10.12
8.23
6.92
3.95
4.87
4.36
3.57
2.04
13.84
3.95
5.89
88
10.30
Gross margin%
8.75
8.65
7.11
4.81
4.40
2.06
5.00
6.83
8.93
8.08
7.96
6.83
6.97
72
17.78
Operating margin%
11.70
9.51
11.12
8.28
9.79
10.16
9.64
6.70
7.37
9.32
9.09
9.32
9.57
63
28.80
Net margin%
19.67
18.80
21.10
20.42
19.89
20.09
17.35
17.67
18.16
18.21
8.38
18.16
19.24
59
35.80
P/E ratio (avg)x
17.70
16.89
16.14
16.68
16.07
16.80
15.04
16.55
18.15
17.28
21.78
16.80
16.74
64
8.027
EV/EBITx
26.48
27.34
28.63
29.69
31.93
34.34
37.17
40.28
35.08
34.17
14.77
35.08
33.05
59
4.74
FCF yield (avg)%
25.62
27.56
29.95
29.24
26.94
26.97
26.72
27.92
25.11
22.94
27.46
26.72
26.96
83
3.56
FCF margin%
0.40
3.11
4.89
2.92
3.69
6.29
3.77
5.79
4.05
6.96
8.87
5.79
3.91
42
0.448
FCF / Net incomex
2.183
2.309
2.462
2.491
2.856
3.074
3.256
3.175
3.205
3.358
0.472
3.205
2.965
48
19.81
ROIC%
27.77
27.91
30.05
32.87
34.35
36.44
39.27
39.83
41.69
40.15
28.92
39.83
35.40
36
8.90
Return on equity%
24.25
25.29
26.80
27.54
29.34
27.26
27.23
29.46
32.05
31.90
5.20
29.46
27.40
71
14.26
Return on assets%
24.65
24.41
24.76
23.91
23.04
21.87
21.53
22.87
24.65
26.17
7.41
22.87
24.16
94
0.04
EPS¥
0.11
0.11
0.12
0.14
0.16
0.16
0.18
0.18
0.21
0.25
0.04
9.08%
9.16%
—
11.17
EPS growth%
14.58
15.68
16.83
17.97
18.38
18.81
21.30
21.09
23.22
25.67
13.62
21.30
18.60
76
0.06
Bookvalue per sh¥
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.15
7.79%
6.50%
—
0.16
FCF per share¥
0.15
0.15
0.15
0.14
0.15
0.17
0.17
0.20
0.23
0.23
0.13
8.72%
5.12%
—
0.04
Dividend per sh¥
0.18
0.21
0.23
0.26
0.30
0.35
0.36
0.41
0.44
0.44
0.07
7.92%
10.96%
—
28.63
Div yield (avg)%
19.93
20.90
19.84
21.29
18.88
19.12
18.71
16.65
13.67
13.52
12.46
16.65
19.00
81
26.22
Payout ratio%
15.86
18.51
19.15
17.19
15.39
16.83
16.34
18.91
18.19
18.32
28.26
18.19
17.69
77
13.90
Shares (diluted)M
12.99
12.67
13.67
14.10
15.26
15.97
15.89
17.38
15.48
15.31
13.36
0.07%
0.93%
90
24.90
Buyback yield%
10.15
9.06
7.96
7.03
6.51
6.42
3.79
2.95
3.50
6.21
26.56
3.79
6.46
61
1.269
D/E ratiox
0.658
0.658
0.560
0.496
0.505
0.482
0.426
0.403
0.387
0.419
0.922
0.419
0.489
14
3.989
Enterprise value¥M
0.761
0.694
0.707
0.605
0.554
0.543
0.474
0.446
0.440
0.438
1.744
(4.62%)
(6.28%)
6
1.655
LT debt¥M
1.178
1.109
1.207
1.139
1.135
1.237
1.148
1.016
1.087
1.082
1.719
(0.95%)
(0.44%)
66
Revenue
¥3.628M
8.67%
1.00×
Cost of revenue
¥2.176M
8.48%
0.98×
Operating expenses
¥0.456M
9.16%
1.05×
Cash and investments
18.93%
Spread over hurdle
17.07%