0.302
Revenue¥B
3.296
3.378
3.432
3.496
3.603
3.677
3.801
4.012
4.202
4.324
0.336
3.71%
3.36%
60
10.55
Revenue growth%
25.86
25.17
24.62
25.04
22.36
23.23
24.15
26.52
29.14
32.03
14.07
26.52
25.10
94
29.15
Gross margin%
26.05
26.79
24.40
26.60
25.92
26.35
23.51
20.98
18.12
15.47
9.50
20.98
25.16
64
19.48
Operating margin%
24.06
23.60
20.98
23.27
20.79
18.38
17.14
16.88
16.07
18.56
5.13
17.14
19.67
67
20.40
Net margin%
29.54
27.11
29.96
28.09
25.51
22.77
23.48
23.10
24.58
24.98
22.39
23.48
25.24
78
26.91
P/E ratio (avg)x
17.21
17.94
20.32
22.95
26.36
25.92
27.29
27.94
28.11
26.57
28.78
27.29
26.14
90
20.67
EV/EBITx
17.83
18.83
19.05
17.29
18.36
18.75
17.74
18.95
18.92
18.90
32.07
18.90
18.79
8
7.72
FCF yield (avg)%
1.89
3.17
2.59
0.40
1.77
0.40
2.97
0.52
3.23
2.22
28.51
2.22
2.05
95
15.40
FCF margin%
25.24
22.95
20.21
18.08
17.53
15.86
16.20
16.23
18.63
19.21
29.42
16.23
18.35
82
0.949
FCF / Net incomex
1.482
1.371
1.258
1.271
1.215
1.153
1.207
1.332
1.175
1.274
0.430
1.207
1.265
71
2.14
ROIC%
19.30
17.63
19.31
19.14
16.16
18.14
20.93
20.48
17.67
17.50
27.39
18.14
18.64
59
26.76
Return on equity%
6.99
5.33
4.96
4.36
4.33
2.10
0.40
0.40
0.40
0.40
25.93
0.40
3.21
41
28.22
Return on assets%
4.06
1.53
0.64
0.40
1.81
2.61
3.37
1.67
2.25
2.52
29.24
2.52
2.03
92
0.34
EPS¥
0.09
0.08
0.08
0.07
0.08
0.09
0.09
0.09
0.09
0.08
0.35
1.22%
(0.73%)
—
2.37
EPS growth%
28.29
31.21
32.52
31.27
29.59
31.82
29.11
31.22
30.47
30.84
15.89
30.84
31.02
56
0.41
Bookvalue per sh¥
0.11
0.12
0.13
0.13
0.12
0.13
0.12
0.10
0.11
0.11
0.60
(2.36%)
(1.03%)
—
0.13
FCF per share¥
0.16
0.15
0.17
0.16
0.15
0.17
0.19
0.22
0.25
0.24
0.38
9.38%
4.24%
—
0.32
Dividend per sh¥
0.36
0.32
0.31
0.29
0.28
0.26
0.25
0.22
0.22
0.22
0.19
(4.03%)
(4.58%)
—
13.91
Div yield (avg)%
21.36
19.81
20.63
22.00
23.45
23.69
21.42
22.72
21.21
20.04
27.27
21.42
21.39
57
6.86
Payout ratio%
4.95
7.09
8.34
5.42
7.86
5.73
4.47
6.34
4.34
1.90
29.04
4.47
5.58
90
4.202
Shares (diluted)B
3.776
3.584
3.308
3.320
3.096
3.273
3.732
3.577
4.053
3.937
4.020
4.93%
0.28%
25
3.77
Buyback yield%
19.85
18.78
19.19
21.47
24.06
22.74
23.87
26.17
26.81
25.75
26.56
25.75
23.31
63
1.522
D/E ratiox
0.200
0.210
0.220
0.241
0.238
0.241
0.268
0.313
0.323
0.349
0.303
0.313
0.241
62
0.774
Enterprise value¥B
2.195
2.140
1.993
1.947
2.048
2.191
2.356
2.535
2.589
2.348
1.908
2.78%
0.99%
87
0.296
LT debt¥B
5.971
6.753
6.946
6.910
7.537
8.629
9.251
11.15
12.08
12.74
2.958
11.07%
9.96%
22
Revenue
¥4.324B
3.36%
1.00×
Cost of revenue
¥2.844B
3.58%
1.02×
Operating expenses
¥795.4M
2.34%
0.91×
Goodwill & intangibles
14.57%
Spread over hurdle
(0.75%)