1.367
Revenue¥B
11.52
12.05
12.53
12.98
13.33
13.78
13.84
13.95
14.38
14.58
1.456
1.81%
2.90%
94
25.35
Revenue growth%
15.85
13.81
12.59
13.58
11.04
11.05
13.48
13.88
16.05
13.74
29.04
13.74
13.66
57
22.89
Gross margin%
17.01
14.10
13.06
12.74
15.22
17.93
18.53
15.93
13.58
11.21
2.84
15.93
14.66
30
10.45
Operating margin%
12.06
13.76
15.42
18.18
20.66
18.07
20.78
23.57
24.84
22.81
5.94
22.81
19.42
48
22.81
Net margin%
18.15
18.56
21.04
20.66
23.17
22.76
25.41
27.99
25.70
26.04
14.12
25.70
22.97
93
20.24
P/E ratio (avg)x
58.67
65.73
64.07
67.40
71.14
79.44
77.91
81.28
89.75
85.50
31.28
81.28
74.53
52
24.94
EV/EBITx
37.98
38.80
36.89
35.74
36.42
34.58
34.20
29.15
29.46
28.78
10.20
29.46
35.16
92
5.70
FCF yield (avg)%
24.13
22.93
22.18
21.78
23.99
23.15
25.54
23.76
20.96
18.10
5.00
23.15
23.04
43
24.41
FCF margin%
6.20
3.42
0.99
3.46
1.75
1.70
4.14
4.36
2.32
1.83
7.04
2.32
2.87
84
1.422
FCF / Net incomex
1.407
1.421
1.489
1.617
1.718
1.978
2.132
2.067
2.235
2.428
1.353
2.132
1.848
19
26.49
ROIC%
7.78
10.40
11.48
11.44
13.63
10.85
9.24
10.18
10.72
10.60
8.69
10.60
10.66
41
20.65
Return on equity%
28.23
28.67
25.98
24.12
21.40
19.41
21.30
20.51
21.33
19.87
20.24
20.51
21.37
12
9.62
Return on assets%
4.73
3.78
2.26
0.40
3.36
0.46
1.04
3.51
3.40
1.27
29.80
1.27
2.81
55
0.24
EPS¥
0.11
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.09
0.08
0.25
(3.64%)
(2.09%)
—
8.81
EPS growth%
25.62
27.82
26.52
24.67
22.91
20.95
20.64
22.80
21.02
20.51
20.86
20.95
22.86
42
0.27
Bookvalue per sh¥
0.45
0.48
0.55
0.60
0.70
0.83
0.98
1.12
1.22
1.19
0.40
11.21%
11.04%
—
0.32
FCF per share¥
0.67
0.66
0.72
0.84
0.89
0.90
0.96
1.05
1.13
1.28
0.27
7.74%
6.80%
—
0.40
Dividend per sh¥
0.20
0.20
0.23
0.24
0.29
0.31
0.37
0.40
0.44
0.46
0.27
9.52%
9.97%
—
16.32
Div yield (avg)%
18.16
17.06
17.34
17.83
15.48
17.75
18.45
18.60
18.45
15.80
6.61
18.45
17.79
44
18.86
Payout ratio%
20.25
17.33
20.05
19.81
19.57
19.52
22.41
20.13
20.09
21.86
16.96
20.13
20.07
13
11.35
Shares (diluted)B
15.91
16.03
15.86
17.12
19.91
22.64
24.80
28.70
26.94
25.46
11.67
5.04%
6.25%
80
4.49
Buyback yield%
11.06
9.21
9.39
10.77
9.78
10.04
11.49
13.00
12.65
15.07
21.99
12.65
10.92
63
0.574
D/E ratiox
1.848
1.876
1.796
1.660
1.781
1.786
2.001
2.154
2.231
2.095
0.375
2.095
1.862
17
2.710
Enterprise value¥B
7.433
6.923
7.510
8.442
7.899
7.758
8.755
8.551
7.873
7.536
6.654
(0.94%)
0.16%
84
11.59
LT debt¥B
11.51
12.51
13.08
15.62
17.16
19.25
20.39
23.02
23.43
27.57
10.71
9.95%
10.30%
54
Revenue
¥14.58B
2.90%
1.00×
Cost of revenue
¥10.21B
2.90%
1.00×
Operating expenses
¥2.110B
2.52%
0.96×
Goodwill & intangibles
17.41%
Spread over hurdle
16.52%