5.463
Revenue¥B
3.156
3.351
3.423
3.495
3.679
3.890
4.133
4.364
4.578
4.738
5.777
5.19%
4.65%
74
6.28
Revenue growth%
26.70
27.12
27.83
25.98
24.49
24.56
27.46
25.36
27.98
26.56
14.72
26.56
26.63
51
16.56
Gross margin%
10.53
8.30
10.72
10.38
10.88
12.62
10.09
9.73
8.90
9.04
17.82
9.73
10.23
87
14.02
Operating margin%
8.61
7.41
8.12
7.38
8.94
8.39
5.56
2.97
5.06
7.28
3.62
5.56
7.40
52
5.78
Net margin%
8.36
10.38
10.09
12.36
11.64
11.89
12.76
11.95
10.24
10.65
22.39
11.89
11.15
86
26.19
P/E ratio (avg)x
14.14
12.48
13.55
12.13
11.75
10.96
10.56
11.03
10.27
9.808
16.56
10.56
11.39
42
29.48
EV/EBITx
42.57
48.32
47.17
50.82
55.55
53.45
50.25
49.32
46.39
49.53
10.93
49.53
49.42
47
20.30
FCF yield (avg)%
1.39
3.82
3.98
6.11
4.78
2.27
0.40
3.16
2.38
3.79
20.76
2.38
3.48
60
20.75
FCF margin%
12.49
10.67
11.33
12.96
10.16
8.14
10.96
7.98
7.89
6.90
13.80
7.98
10.41
70
1.623
FCF / Net incomex
0.640
0.725
0.755
0.850
0.840
0.993
0.984
0.962
1.121
1.116
0.919
0.993
0.906
26
26.12
ROIC%
4.01
4.77
2.19
0.40
0.40
2.27
2.90
2.04
3.20
2.16
17.98
2.27
2.23
78
3.75
Return on equity%
28.89
26.80
28.70
30.77
31.67
30.48
30.70
33.11
33.40
36.15
20.22
33.11
30.73
25
24.41
Return on assets%
17.44
14.47
11.91
10.70
10.06
8.68
6.45
5.22
7.47
9.58
2.89
7.47
9.82
47
0.25
EPS¥
0.28
0.31
0.33
0.35
0.39
0.38
0.35
0.35
0.32
0.32
0.27
(3.67%)
1.41%
—
28.78
EPS growth%
8.94
10.46
10.14
11.44
13.44
10.83
8.51
7.93
8.87
9.36
15.74
8.87
9.75
90
0.13
Bookvalue per sh¥
0.09
0.09
0.09
0.08
0.07
0.07
0.08
0.08
0.08
0.09
0.35
3.65%
(1.13%)
—
0.16
FCF per share¥
0.22
0.20
0.21
0.19
0.19
0.17
0.17
0.18
0.18
0.16
0.29
(3.14%)
(3.45%)
—
0.15
Dividend per sh¥
0.08
0.09
0.09
0.09
0.09
0.11
0.10
0.12
0.13
0.15
0.10
10.02%
6.66%
—
10.63
Div yield (avg)%
21.45
18.58
18.22
15.90
16.40
15.03
16.86
19.30
22.23
20.35
8.78
19.30
18.40
27
11.29
Payout ratio%
17.53
15.33
12.71
14.65
13.32
13.54
11.59
11.33
9.25
9.32
17.59
11.33
13.02
46
6.756
Shares (diluted)B
11.08
11.97
11.67
12.74
14.17
16.03
18.36
22.06
24.08
24.08
6.650
11.18%
9.42%
81
23.04
Buyback yield%
26.30
26.83
26.93
25.60
26.96
27.06
29.88
31.12
30.35
31.27
10.56
30.35
27.01
58
0.521
D/E ratiox
1.358
1.562
1.554
1.661
1.862
2.171
2.506
2.887
2.853
2.765
0.390
2.765
2.017
73
3.230
Enterprise value¥B
3.187
3.504
3.439
3.729
3.612
3.925
3.451
3.195
2.773
2.601
0.560
(6.36%)
(3.23%)
51
0.909
LT debt¥B
1.557
1.453
1.452
1.494
1.626
1.745
1.885
1.818
1.899
1.758
0.849
1.57%
1.48%
57
Revenue
¥4.738B
4.65%
1.00×
Cost of revenue
¥3.132B
4.77%
1.01×
Operating expenses
¥545.1M
4.15%
0.95×
Goodwill & intangibles
15.10%
Spread over hurdle
11.22%