0.144
Revenue¥B
0.960
1.007
1.088
1.145
1.226
1.274
1.372
1.473
1.551
1.647
0.153
6.09%
6.12%
16
26.08
Revenue growth%
23.39
21.87
19.75
19.57
21.69
18.98
19.70
17.77
17.12
16.65
20.39
17.77
19.64
45
22.69
Gross margin%
11.98
13.14
11.67
9.10
12.04
11.74
13.32
14.76
16.84
17.83
27.34
14.76
12.59
59
15.14
Operating margin%
4.05
1.22
2.66
3.82
3.51
6.45
8.49
7.90
8.58
10.33
2.54
8.49
5.25
70
3.83
Net margin%
30.67
30.08
33.03
33.28
30.77
31.49
31.31
30.73
30.96
33.50
8.11
31.31
31.14
21
18.10
P/E ratio (avg)x
19.20
20.62
20.24
19.59
18.28
19.85
17.54
15.46
13.91
12.42
24.23
15.46
18.74
59
14.41
EV/EBITx
4.802
4.346
3.689
4.012
3.999
3.828
4.024
3.980
3.764
3.421
32.70
3.828
3.989
62
9.03
FCF yield (avg)%
3.39
4.75
5.42
2.48
0.96
0.40
3.02
1.98
1.16
1.19
24.10
1.19
2.23
33
16.42
FCF margin%
25.89
28.73
28.66
27.13
28.88
31.85
30.00
29.04
30.62
30.31
7.91
30.31
28.96
61
0.160
FCF / Net incomex
1.725
2.038
2.065
2.262
2.511
2.413
2.397
2.319
2.261
2.538
1.772
2.397
2.290
7
14.63
ROIC%
5.38
7.32
9.97
11.94
14.29
16.81
16.40
17.09
18.64
21.31
8.73
17.09
15.35
93
4.84
Return on equity%
16.90
17.54
15.95
13.68
12.89
11.31
11.05
9.68
10.75
8.53
8.32
10.75
12.10
24
3.61
Return on assets%
3.03
0.40
0.40
2.60
1.84
2.93
1.59
2.86
0.40
2.20
5.41
2.20
2.02
85
0.21
EPS¥
0.24
0.24
0.26
0.24
0.27
0.26
0.28
0.29
0.30
0.29
0.23
1.75%
1.62%
—
18.27
EPS growth%
27.64
26.09
23.62
22.36
23.89
25.63
25.69
28.58
30.37
29.40
15.64
28.58
25.89
15
0.10
Bookvalue per sh¥
0.21
0.23
0.22
0.21
0.23
0.26
0.24
0.21
0.23
0.26
0.15
1.97%
2.73%
—
0.31
FCF per share¥
0.11
0.10
0.10
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.22
(5.78%)
(5.97%)
—
0.29
Dividend per sh¥
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.09
2.39%
(0.70%)
—
24.31
Div yield (avg)%
12.32
14.29
13.76
14.27
12.30
12.17
13.65
13.18
11.98
14.03
21.17
13.18
13.41
80
22.51
Payout ratio%
30.09
27.87
28.12
27.69
28.61
29.36
31.95
34.59
33.53
31.62
24.91
31.95
29.73
8
4.359
Shares (diluted)B
5.119
5.614
5.263
4.912
5.174
5.390
5.141
5.855
6.691
6.269
4.285
3.91%
2.00%
94
28.12
Buyback yield%
23.82
24.24
23.44
26.06
27.93
30.70
30.29
32.03
32.51
32.12
22.64
32.03
29.11
78
1.218
D/E ratiox
0.685
0.650
0.671
0.691
0.660
0.678
0.670
0.711
0.740
0.746
0.833
0.711
0.681
59
0.658
Enterprise value¥B
0.131
0.123
0.130
0.126
0.129
0.136
0.133
0.143
0.132
0.142
1.238
2.00%
0.90%
45
0.531
LT debt¥B
1.203
1.307
1.261
1.203
1.163
1.248
1.469
1.443
1.556
1.593
0.239
6.49%
4.31%
81
Revenue
¥1.647B
6.12%
1.00×
Cost of revenue
¥1.088B
6.25%
1.01×
Operating expenses
¥389.8M
5.46%
0.94×
Spread over hurdle
(3.07%)