1.695
Revenue¥M
3.794
4.058
4.169
4.339
4.516
4.662
4.925
5.045
5.297
5.549
1.787
4.20%
4.48%
42
19.73
Revenue growth%
15.84
13.59
14.63
16.33
15.97
15.49
15.93
13.20
10.86
12.25
28.88
13.20
15.06
13
27.81
Gross margin%
11.13
10.97
7.98
7.98
4.98
5.20
4.34
2.91
5.08
5.67
28.64
5.08
5.43
43
4.36
Operating margin%
13.04
10.62
8.90
6.98
9.08
10.36
9.40
9.52
9.78
12.48
2.85
9.78
9.65
81
28.81
Net margin%
32.00
34.72
35.52
34.38
33.43
31.55
28.66
28.94
30.76
29.08
18.52
29.08
31.78
65
20.76
P/E ratio (avg)x
46.93
48.66
48.81
46.25
48.92
56.27
54.51
52.34
60.08
58.45
10.87
56.27
50.63
18
26.82
EV/EBITx
18.45
19.43
20.91
19.28
18.89
17.46
17.48
18.57
16.80
14.29
20.12
17.46
18.51
25
3.80
FCF yield (avg)%
8.05
6.41
5.24
4.72
4.29
4.86
7.74
6.29
4.90
5.14
29.98
5.14
5.19
52
9.37
FCF margin%
11.63
14.48
15.20
16.21
17.89
19.60
17.67
17.67
19.93
21.33
26.38
19.60
17.67
7
0.419
FCF / Net incomex
0.943
0.902
0.953
1.111
1.277
1.278
1.311
1.379
1.420
1.674
0.211
1.379
1.277
9
24.26
ROIC%
26.19
28.42
29.10
27.49
27.57
30.57
27.76
26.08
25.22
24.86
20.91
26.08
27.53
51
25.14
Return on equity%
0.74
3.38
3.68
0.68
0.40
0.40
0.40
2.21
4.87
7.14
27.88
2.21
1.48
85
2.04
Return on assets%
20.30
19.79
20.63
19.32
18.24
15.70
16.36
18.11
19.82
19.54
20.37
18.11
19.43
20
0.04
EPS¥
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.62%
1.48%
—
25.35
EPS growth%
9.41
10.46
9.51
8.73
10.85
8.32
7.19
5.07
7.28
4.49
15.10
7.19
8.53
49
0.03
Bookvalue per sh¥
0.27
0.28
0.28
0.33
0.36
0.37
0.40
0.47
0.52
0.57
0.04
9.55%
9.41%
—
0.11
FCF per share¥
0.06
0.07
0.06
0.07
0.07
0.07
0.08
0.07
0.08
0.09
0.07
5.68%
4.73%
—
0.19
Dividend per sh¥
0.15
0.17
0.18
0.18
0.18
0.16
0.16
0.15
0.16
0.15
0.15
(3.05%)
1.00%
—
23.86
Div yield (avg)%
26.48
23.85
22.17
23.91
21.76
19.07
18.37
17.44
16.72
16.69
23.62
17.44
20.41
91
23.08
Payout ratio%
25.61
24.44
25.46
27.61
26.81
28.83
27.70
25.02
25.85
28.16
25.36
27.70
26.33
57
8.129
Shares (diluted)M
16.94
17.86
18.34
21.75
26.24
27.47
28.54
28.17
28.77
29.32
8.428
2.24%
6.43%
27
24.14
Buyback yield%
34.53
36.31
37.52
36.65
37.97
36.55
37.71
40.60
38.98
38.95
25.83
38.95
37.62
91
1.673
D/E ratiox
1.353
1.584
1.631
1.616
1.919
2.076
2.069
2.195
2.153
2.240
1.168
2.153
1.994
10
1.927
Enterprise value¥M
2.965
2.991
3.500
4.095
4.455
5.298
5.223
5.447
5.206
6.150
1.016
6.66%
8.93%
81
1.448
LT debt¥M
0.973
1.058
1.204
1.269
1.356
1.545
1.746
1.856
1.964
2.083
2.926
8.96%
9.07%
48
Revenue
¥5.549M
4.48%
1.00×
Cost of revenue
¥3.349M
4.25%
0.98×
Operating expenses
¥0.752M
4.13%
0.97×
Cash and investments
18.61%
Spread over hurdle
27.75%