0.991
Revenue¥B
1.271
1.290
1.344
1.393
1.447
1.457
1.486
1.539
1.537
1.560
1.105
1.52%
2.37%
88
9.60
Revenue growth%
18.56
17.60
16.06
18.15
21.00
20.57
20.09
18.97
19.54
17.49
22.16
19.54
18.76
45
24.75
Gross margin%
27.49
25.66
24.74
26.09
28.66
30.81
27.85
29.74
30.62
27.93
19.23
29.74
27.89
59
22.99
Operating margin%
10.67
10.46
7.50
4.72
1.94
0.40
1.85
0.40
0.40
0.40
5.40
0.40
1.90
47
4.59
Net margin%
3.36
1.18
0.40
1.50
0.40
0.40
1.42
0.40
0.40
1.52
7.81
0.40
0.79
82
11.35
P/E ratio (avg)x
28.70
27.57
25.70
28.18
27.64
29.63
32.72
36.98
36.45
37.05
32.89
36.45
29.16
82
16.36
EV/EBITx
36.37
37.06
44.18
44.08
46.27
44.80
48.06
49.93
60.09
66.09
19.32
49.93
45.54
41
12.80
FCF yield (avg)%
19.62
21.78
24.33
21.71
23.04
25.77
23.57
22.37
20.40
20.74
29.41
22.37
22.08
24
15.81
FCF margin%
35.32
37.00
38.31
39.55
42.20
39.91
42.36
43.32
46.02
47.49
29.38
43.32
41.05
25
1.375
FCF / Net incomex
0.846
0.783
0.829
0.906
0.947
1.036
1.099
1.200
1.273
1.267
0.290
1.200
0.992
19
3.45
ROIC%
12.32
10.69
12.30
11.13
13.82
16.73
17.92
19.07
19.18
16.50
15.04
17.92
15.16
25
20.50
Return on equity%
30.01
29.96
31.57
30.42
30.02
31.78
30.76
32.92
31.11
33.70
29.84
31.78
30.93
15
9.03
Return on assets%
9.67
7.96
8.78
9.01
6.09
6.53
4.52
6.33
7.82
10.74
10.53
6.53
7.89
94
0.13
EPS¥
0.16
0.16
0.17
0.20
0.20
0.20
0.20
0.23
0.24
0.23
0.14
3.16%
5.11%
—
9.76
EPS growth%
25.42
26.19
26.16
27.22
24.69
25.76
28.65
30.80
28.26
30.67
22.72
28.65
26.71
85
0.13
Bookvalue per sh¥
0.09
0.10
0.09
0.10
0.09
0.08
0.07
0.08
0.07
0.08
0.17
(2.02%)
(2.22%)
—
0.16
FCF per share¥
0.22
0.24
0.24
0.26
0.27
0.27
0.26
0.27
0.32
0.37
0.09
6.24%
6.02%
—
0.06
Dividend per sh¥
0.22
0.24
0.26
0.24
0.23
0.25
0.24
0.25
0.25
0.28
0.20
3.91%
1.95%
—
9.00
Div yield (avg)%
9.45
10.61
11.86
14.66
16.45
16.84
18.78
16.49
16.01
13.98
28.97
16.49
15.34
8
22.10
Payout ratio%
21.06
21.19
21.46
21.25
22.33
23.28
22.18
24.64
25.99
23.49
22.19
23.49
22.26
91
3.262
Shares (diluted)B
5.183
4.985
5.150
4.917
5.594
5.789
6.296
6.461
6.716
7.290
3.190
5.44%
5.09%
50
26.00
Buyback yield%
16.35
13.92
11.55
13.44
15.76
13.33
15.12
17.60
17.74
16.41
29.21
16.41
15.44
71
1.756
D/E ratiox
0.254
0.243
0.217
0.203
0.185
0.176
0.162
0.149
0.147
0.161
0.466
0.161
0.181
19
0.577
Enterprise value¥B
0.943
1.076
1.257
1.465
1.590
1.783
2.035
2.311
2.430
2.372
0.668
8.33%
10.19%
93
1.319
LT debt¥B
0.628
0.735
0.829
0.817
0.853
0.908
1.030
1.188
1.312
1.320
1.462
9.11%
9.00%
13
Revenue
¥1.560B
2.37%
1.00×
Cost of revenue
¥879.4M
2.44%
1.01×
Operating expenses
¥282.1M
1.82%
0.95×
Goodwill & intangibles
17.17%
Property and equipment
15.76%
Spread over hurdle
45.51%