0.247
Revenue¥B
0.929
0.963
0.984
1.005
1.004
1.010
1.023
1.054
1.065
1.086
0.261
1.57%
1.83%
56
26.29
Revenue growth%
23.02
23.09
20.91
18.86
17.01
14.55
13.40
15.96
16.23
16.80
9.69
15.96
16.91
90
19.32
Gross margin%
24.66
24.23
23.07
20.46
18.66
17.17
17.87
20.61
23.01
25.76
24.62
20.61
21.81
68
18.92
Operating margin%
3.10
0.40
0.40
0.40
3.10
1.51
1.06
0.40
0.40
1.67
29.17
1.06
0.73
94
24.13
Net margin%
9.77
12.44
13.10
13.35
14.86
16.97
17.56
18.12
18.54
18.75
7.92
18.12
15.91
81
13.22
P/E ratio (avg)x
30.06
32.97
34.35
35.72
34.96
36.78
38.86
37.46
35.33
30.71
26.21
36.78
35.15
40
33.50
EV/EBITx
14.98
16.12
17.80
19.91
19.16
18.21
16.80
16.43
15.09
15.82
10.90
16.43
16.61
39
11.04
FCF yield (avg)%
12.59
13.61
12.76
15.07
14.64
14.84
14.61
14.67
13.95
12.09
5.41
14.61
14.28
35
20.97
FCF margin%
16.74
17.77
18.28
18.05
21.00
23.06
26.01
28.34
27.58
25.29
8.27
26.01
22.03
32
0.692
FCF / Net incomex
1.840
2.131
2.313
2.714
3.025
3.240
3.125
3.480
3.865
4.130
1.567
3.480
3.075
85
25.56
ROIC%
1.63
0.40
1.74
3.34
4.95
5.54
7.66
5.12
3.06
0.68
22.06
5.12
3.20
84
3.83
Return on equity%
23.80
23.27
24.44
24.52
21.64
22.48
22.60
25.32
22.97
20.81
4.13
22.60
23.12
76
25.58
Return on assets%
15.05
17.03
17.44
18.75
21.51
20.63
21.22
23.68
23.56
21.73
19.38
21.73
20.93
46
0.31
EPS¥
0.32
0.32
0.36
0.35
0.41
0.44
0.48
0.51
0.59
0.68
0.33
10.60%
8.22%
—
13.60
EPS growth%
19.63
18.89
18.46
20.07
18.75
19.70
22.06
24.96
27.12
24.43
25.06
24.43
19.89
52
0.10
Bookvalue per sh¥
0.24
0.23
0.23
0.23
0.22
0.20
0.19
0.20
0.19
0.17
0.30
(4.53%)
(3.78%)
—
0.07
FCF per share¥
0.20
0.20
0.23
0.25
0.28
0.28
0.32
0.33
0.37
0.34
0.09
3.73%
6.22%
—
0.31
Dividend per sh¥
0.08
0.09
0.09
0.09
0.08
0.07
0.07
0.08
0.07
0.07
0.14
(2.83%)
(2.16%)
—
2.80
Div yield (avg)%
34.14
31.64
32.08
31.45
33.34
30.65
29.93
31.80
34.01
36.89
9.60
31.80
31.94
90
4.67
Payout ratio%
5.42
4.49
5.15
5.15
3.75
4.50
4.40
1.72
1.45
2.37
21.06
2.37
4.45
9
2.907
Shares (diluted)B
3.658
3.545
3.972
4.188
4.787
4.834
4.611
4.396
4.236
4.466
2.895
(1.38%)
2.76%
85
4.37
Buyback yield%
14.35
12.14
11.05
12.53
15.25
15.09
17.51
17.35
20.28
21.04
17.08
17.51
15.17
72
1.547
D/E ratiox
0.560
0.630
0.670
0.725
0.809
0.772
0.862
0.771
0.871
0.834
1.732
0.834
0.771
36
706.9
Enterprise value¥M
733.8
758.6
716.2
658.1
627.4
566.9
544.6
488.6
487.5
517.0
755.5
(3.80%)
(3.09%)
93
824.4
LT debt¥M
710.3
702.5
722.8
791.9
869.6
861.0
771.3
704.6
781.4
703.5
99.23
(4.15%)
0.07%
35
Revenue
¥1.086B
1.83%
1.00×
Cost of revenue
¥584.8M
2.06%
1.02×
Operating expenses
¥231.0M
1.51%
0.97×
Spread over hurdle
36.62%