0.704
Revenue¥B
0.911
0.944
0.973
0.980
1.022
1.065
1.087
1.132
1.126
1.142
0.786
2.25%
2.33%
77
16.07
Revenue growth%
21.18
23.06
22.58
21.51
19.55
20.33
19.31
17.44
16.54
17.35
15.52
17.44
19.94
69
7.92
Gross margin%
10.33
9.48
12.27
13.36
12.17
9.89
10.40
11.78
12.83
12.26
9.85
11.78
11.97
64
8.80
Operating margin%
2.28
3.59
3.53
1.61
0.40
0.55
0.40
2.51
0.72
0.40
27.18
0.55
1.16
17
12.58
Net margin%
10.12
8.97
7.35
7.66
9.16
8.17
11.13
8.70
9.32
11.55
29.85
9.32
9.06
74
9.062
P/E ratio (avg)x
59.69
69.54
78.86
88.60
102.3
118.6
142.5
154.1
159.3
161.4
7.616
154.1
110.5
52
7.010
EV/EBITx
22.34
24.63
28.14
31.95
33.22
35.15
33.45
31.69
33.17
36.42
10.43
33.45
32.56
34
14.86
FCF yield (avg)%
19.55
21.63
20.97
23.65
25.95
23.48
20.75
21.12
21.21
23.52
18.06
21.21
21.42
54
7.87
FCF margin%
24.65
26.95
24.66
21.99
20.69
21.80
23.35
23.06
20.12
23.11
15.94
23.06
23.08
68
0.926
FCF / Net incomex
1.239
1.251
1.274
1.357
1.239
1.279
1.299
1.310
1.406
1.503
1.195
1.310
1.289
68
9.19
ROIC%
0.40
0.40
0.40
0.40
0.45
2.68
1.45
0.40
1.31
0.40
28.55
1.31
0.40
70
29.03
Return on equity%
20.42
17.61
19.57
16.99
17.86
19.26
18.47
20.94
21.45
20.47
24.95
20.47
19.42
42
5.45
Return on assets%
21.26
21.35
23.51
23.38
26.29
27.03
29.85
30.00
30.74
29.49
7.02
29.85
26.66
40
0.40
EPS¥
0.90
0.99
1.18
1.43
1.68
1.84
1.93
2.04
2.12
2.46
0.43
7.86%
11.08%
—
24.42
EPS growth%
19.95
17.56
16.57
18.64
21.55
23.48
21.11
21.31
20.70
19.00
24.75
21.11
20.32
79
0.70
Bookvalue per sh¥
0.27
0.25
0.25
0.25
0.27
0.27
0.25
0.23
0.23
0.20
0.67
(6.32%)
(4.07%)
—
0.93
FCF per share¥
0.45
0.47
0.53
0.51
0.50
0.51
0.49
0.47
0.48
0.53
0.22
1.24%
1.98%
—
0.36
Dividend per sh¥
1.22
1.38
1.37
1.49
1.40
1.48
1.65
1.69
1.53
1.53
0.91
1.81%
1.63%
—
3.35
Div yield (avg)%
9.33
10.42
7.98
6.43
5.04
4.45
4.89
2.67
3.60
4.22
28.74
4.22
4.97
75
18.28
Payout ratio%
10.49
13.48
13.32
12.11
10.73
8.33
11.23
13.91
15.99
13.49
10.35
13.49
12.72
8
0.427
Shares (diluted)B
0.585
0.656
0.692
0.775
0.801
0.847
0.810
0.943
1.095
1.037
0.429
5.31%
7.28%
54
25.46
Buyback yield%
0.40
0.40
0.40
1.02
2.94
5.87
5.47
8.30
10.78
13.61
2.64
8.30
4.20
60
1.000
D/E ratiox
1.811
1.946
2.052
2.191
1.989
1.963
2.044
1.867
2.038
2.259
0.735
2.038
2.014
17
512.2
Enterprise value¥M
294.6
258.7
232.8
202.4
183.7
199.7
218.0
211.5
190.5
185.8
850.7
0.22%
(3.95%)
16
378.8
LT debt¥M
94.85
97.72
98.39
107.7
104.7
99.57
97.43
102.1
96.49
105.4
873.5
0.14%
2.41%
50
Revenue
¥1.142B
2.33%
1.00×
Cost of revenue
¥799.2M
2.33%
1.00×
Operating expenses
¥212.9M
2.55%
1.02×
Goodwill & intangibles
16.77%
Spread over hurdle
17.48%