7.268
Revenue¥M
6.237
6.529
6.973
7.300
7.767
7.970
8.358
8.709
9.111
9.408
8.127
3.91%
4.87%
48
29.95
Revenue growth%
4.37
6.77
8.53
10.82
11.87
14.08
14.99
13.10
14.10
12.12
23.97
14.08
12.00
23
12.27
Gross margin%
6.27
5.49
6.63
5.61
5.62
5.34
4.68
7.49
7.39
8.60
19.03
7.39
5.95
10
16.75
Operating margin%
26.07
28.23
25.68
27.15
27.57
26.45
28.92
28.74
27.61
29.04
29.39
28.74
27.59
49
27.97
Net margin%
10.19
11.70
10.94
9.07
11.88
14.22
11.91
11.11
10.05
8.83
18.37
11.11
11.03
19
28.72
P/E ratio (avg)x
11.27
10.32
11.41
10.44
10.34
9.946
9.955
11.18
12.21
13.72
23.22
11.18
10.81
77
20.09
EV/EBITx
28.66
26.90
24.36
25.13
23.78
23.12
22.44
25.24
27.57
28.94
16.30
25.24
25.18
17
22.38
FCF yield (avg)%
32.95
30.53
31.55
29.69
31.22
30.89
33.82
34.00
34.25
32.32
12.19
33.82
31.93
54
19.52
FCF margin%
19.65
22.22
24.73
24.36
27.27
24.57
26.74
24.17
23.76
21.38
27.66
24.17
24.26
64
1.585
FCF / Net incomex
0.332
0.295
0.300
0.272
0.237
0.258
0.251
0.264
0.243
0.226
0.608
0.251
0.261
9
19.72
ROIC%
25.76
23.63
22.06
20.44
21.24
18.68
17.31
18.73
18.85
20.40
17.64
18.73
20.42
38
5.90
Return on equity%
25.07
25.92
24.59
23.82
26.58
26.82
27.49
27.32
25.81
27.98
17.29
27.32
26.25
74
24.83
Return on assets%
28.29
26.41
29.20
29.43
32.19
31.06
30.12
29.80
27.62
29.08
9.95
29.80
29.32
91
0.13
EPS¥
0.14
0.14
0.15
0.15
0.14
0.14
0.13
0.13
0.12
0.12
0.14
(3.08%)
(1.68%)
—
29.37
EPS growth%
11.26
12.21
14.43
11.88
10.44
11.43
11.70
9.71
12.34
10.06
11.57
11.43
11.56
56
0.16
Bookvalue per sh¥
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.07
2.59%
3.90%
—
0.12
FCF per share¥
0.13
0.12
0.12
0.13
0.11
0.13
0.12
0.12
0.13
0.14
0.13
3.78%
0.82%
—
0.13
Dividend per sh¥
0.12
0.13
0.14
0.15
0.17
0.18
0.20
0.23
0.26
0.30
0.03
12.05%
9.54%
—
8.71
Div yield (avg)%
17.94
19.84
17.16
15.70
18.26
20.38
23.31
26.14
23.93
25.97
26.72
23.93
20.11
17
3.91
Payout ratio%
7.72
5.87
3.84
4.10
5.63
7.17
9.31
11.96
9.78
8.40
24.00
9.31
7.45
35
20.62
Shares (diluted)M
17.91
18.87
17.48
15.96
16.41
14.67
13.34
12.51
10.86
9.857
20.51
(9.69%)
(6.00%)
7
23.70
Buyback yield%
15.59
16.57
15.54
17.14
17.04
15.83
14.73
16.18
13.64
11.36
28.77
14.73
15.71
53
1.435
D/E ratiox
0.440
0.457
0.439
0.515
0.607
0.723
0.709
0.699
0.685
0.669
1.427
0.699
0.638
20
2.448
Enterprise value¥M
0.781
0.797
0.683
0.646
0.587
0.583
0.618
0.591
0.529
0.555
6.664
(1.10%)
(4.72%)
64
4.051
LT debt¥M
5.938
6.408
5.694
5.229
5.202
4.960
5.145
4.486
3.955
3.756
1.950
(6.31%)
(4.77%)
82
Revenue
¥9.408M
4.87%
1.00×
Cost of revenue
¥6.203M
4.74%
0.99×
Operating expenses
¥1.282M
5.55%
1.07×
Cash and investments
15.58%
Spread over hurdle
49.04%