1.054
Revenue¥B
0.729
0.768
0.796
0.824
0.887
0.934
0.999
1.046
1.074
1.152
1.138
5.37%
5.32%
61
18.86
Revenue growth%
21.32
18.54
17.16
14.71
17.65
18.97
21.17
22.60
24.18
24.23
27.86
22.60
20.07
40
8.64
Gross margin%
11.16
8.31
7.41
5.44
6.38
8.05
8.52
8.86
6.05
5.90
2.28
8.05
7.73
56
12.14
Operating margin%
6.07
3.49
5.07
4.99
2.80
3.96
4.66
6.48
7.57
6.39
11.79
6.39
5.03
88
3.05
Net margin%
24.45
24.27
22.05
19.96
19.99
21.85
20.59
19.07
16.12
17.55
23.69
19.07
20.29
83
8.074
P/E ratio (avg)x
31.74
34.04
34.30
32.33
33.58
30.74
30.42
32.82
33.72
37.02
7.679
32.82
33.20
56
13.99
EV/EBITx
14.84
13.98
12.11
10.35
9.764
9.527
10.30
9.647
9.782
10.34
31.99
9.782
10.32
45
24.19
FCF yield (avg)%
2.58
2.05
4.57
6.24
3.82
6.68
6.89
8.91
10.62
8.51
13.14
8.51
6.46
31
28.34
FCF margin%
23.80
24.59
26.86
28.26
25.99
23.92
26.59
23.96
22.64
25.21
9.39
23.96
24.90
13
0.567
FCF / Net incomex
2.383
2.284
2.703
2.782
2.772
3.217
3.152
3.657
3.784
4.177
0.148
3.657
2.967
61
28.87
ROIC%
13.36
10.99
11.56
11.77
14.13
17.02
16.63
15.96
16.46
15.72
6.53
16.46
14.92
31
26.02
Return on equity%
9.39
8.97
6.01
6.49
5.30
6.74
4.59
5.19
7.31
9.43
27.86
6.74
6.62
17
25.78
Return on assets%
26.74
26.79
26.08
24.12
22.43
23.33
24.31
26.06
25.15
26.59
11.55
25.15
25.60
54
0.09
EPS¥
0.43
0.44
0.43
0.44
0.48
0.46
0.52
0.48
0.54
0.53
0.10
2.21%
1.27%
—
23.25
EPS growth%
6.08
7.45
5.39
2.73
0.40
0.40
1.46
2.68
0.71
0.40
7.09
0.71
2.07
60
0.33
Bookvalue per sh¥
0.55
0.64
0.75
0.72
0.74
0.85
0.81
0.85
0.97
1.03
0.40
7.00%
7.88%
—
0.42
FCF per share¥
0.07
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.06
0.20
(0.85%)
(2.24%)
—
0.16
Dividend per sh¥
0.31
0.33
0.35
0.39
0.43
0.48
0.47
0.48
0.53
0.51
0.38
3.50%
5.21%
—
3.21
Div yield (avg)%
12.81
10.96
9.37
9.76
7.30
7.58
5.95
6.46
6.48
4.16
24.54
6.46
7.44
78
12.74
Payout ratio%
26.03
24.80
24.31
21.96
20.00
22.25
22.68
24.58
25.11
26.41
19.97
24.58
24.44
20
1.237
Shares (diluted)B
1.963
2.237
2.444
2.857
3.370
3.933
4.071
4.868
5.550
5.704
1.232
11.10%
11.52%
64
17.07
Buyback yield%
12.05
11.84
9.25
10.03
12.26
13.07
11.45
9.57
8.42
7.02
25.87
9.57
10.74
66
1.399
D/E ratiox
0.824
0.908
1.050
1.043
1.067
1.116
1.119
1.290
1.396
1.580
0.755
1.290
1.092
46
0.309
Enterprise value¥B
0.187
0.185
0.192
0.195
0.212
0.209
0.209
0.204
0.222
0.237
1.033
2.27%
1.96%
86
608.6
LT debt¥M
145.4
162.2
165.3
155.6
157.5
159.0
151.5
153.2
147.8
138.6
249.5
(2.53%)
(1.60%)
36
Revenue
¥1.152B
5.32%
1.00×
Cost of revenue
¥704.0M
5.36%
1.00×
Operating expenses
¥139.4M
5.80%
1.05×
Goodwill & intangibles
18.18%
Property and equipment
17.22%
Spread over hurdle
38.86%