4.428
Revenue¥B
3.430
3.722
3.930
4.176
4.511
4.888
5.358
5.789
6.225
6.829
4.617
8.65%
8.14%
36
3.15
Revenue growth%
13.65
11.06
11.03
9.39
11.11
10.47
10.14
11.62
14.39
12.52
6.62
11.62
11.08
16
16.54
Gross margin%
14.00
16.57
14.10
11.44
10.12
10.52
8.57
8.14
9.37
8.11
12.75
8.57
10.32
71
17.66
Operating margin%
32.83
29.89
27.02
27.23
28.82
30.64
30.48
28.24
27.02
27.47
6.57
28.24
28.53
65
24.83
Net margin%
8.35
6.83
9.21
11.73
11.85
9.52
11.21
12.02
10.85
12.66
6.96
11.21
11.03
47
11.31
P/E ratio (avg)x
31.52
36.97
41.59
46.69
54.78
65.95
78.96
95.36
104.3
126.4
13.63
95.36
60.37
43
10.81
EV/EBITx
12.99
14.88
15.81
19.01
18.61
19.62
22.94
25.66
28.48
31.21
17.06
25.66
19.31
86
9.07
FCF yield (avg)%
29.60
28.30
25.72
25.72
26.75
29.38
31.08
33.37
30.74
31.83
6.29
31.08
29.49
77
5.62
FCF margin%
29.38
31.56
29.14
27.80
30.57
33.56
32.14
32.02
33.75
34.24
16.53
33.56
31.79
44
0.574
FCF / Net incomex
1.325
1.497
1.578
1.422
1.426
1.490
1.626
1.577
1.501
1.567
0.914
1.567
1.499
55
5.58
ROIC%
23.51
24.32
25.24
26.22
26.37
27.23
27.04
28.78
29.54
30.34
24.88
28.78
26.71
48
6.66
Return on equity%
24.25
24.37
24.88
23.57
23.11
24.27
25.80
26.11
27.44
24.99
12.83
25.80
24.62
32
26.14
Return on assets%
8.68
7.48
8.92
10.72
12.16
11.34
14.19
12.67
13.06
10.15
24.67
12.67
11.03
36
0.12
EPS¥
0.08
0.08
0.09
0.10
0.09
0.10
0.09
0.10
0.11
0.12
0.12
6.20%
4.62%
—
14.26
EPS growth%
7.68
5.83
6.79
9.31
9.03
9.42
8.85
10.11
7.52
6.85
4.23
8.85
8.27
57
0.16
Bookvalue per sh¥
0.14
0.15
0.13
0.13
0.11
0.09
0.09
0.08
0.08
0.09
0.17
(4.12%)
(3.55%)
—
0.06
FCF per share¥
0.12
0.13
0.13
0.14
0.14
0.14
0.13
0.13
0.14
0.14
0.05
(0.45%)
2.04%
—
0.12
Dividend per sh¥
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.12
(7.68%)
(6.08%)
—
11.68
Div yield (avg)%
3.47
2.45
1.78
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.74
0.40
0.40
86
20.32
Payout ratio%
5.74
3.59
1.62
0.40
0.40
0.40
0.40
1.71
1.09
1.81
15.69
1.09
1.35
41
14.42
Shares (diluted)B
12.97
12.13
12.70
12.62
11.01
9.808
10.40
10.59
11.34
9.810
13.80
(2.29%)
(2.87%)
12
14.52
Buyback yield%
24.17
22.98
24.74
27.17
25.78
26.92
27.28
25.36
25.75
27.75
6.59
26.92
25.76
49
0.959
D/E ratiox
0.890
0.901
1.044
1.070
1.002
1.099
1.222
1.185
1.322
1.491
0.107
1.222
1.084
88
5.357
Enterprise value¥B
3.495
3.634
3.557
3.575
3.733
3.408
2.969
3.026
2.672
2.439
4.810
(8.16%)
(2.78%)
17
0.307
LT debt¥B
1.486
1.572
1.434
1.298
1.239
1.391
1.367
1.375
1.415
1.357
2.204
1.84%
(1.47%)
92
Revenue
¥6.829B
8.14%
1.00×
Cost of revenue
¥4.780B
8.14%
1.00×
Operating expenses
¥1.163B
7.39%
0.93×
Spread over hurdle
(0.89%)