0.348
Revenue¥B
1.098
1.125
1.157
1.164
1.167
1.183
1.209
1.218
1.221
1.233
0.385
1.10%
1.42%
93
7.30
Revenue growth%
30.01
30.21
29.25
28.54
26.40
27.17
27.33
24.39
25.41
25.60
2.48
25.60
27.25
72
19.98
Gross margin%
5.71
3.71
2.17
4.69
2.14
0.40
0.40
0.40
0.40
2.91
27.25
0.40
2.15
51
4.93
Operating margin%
15.35
14.74
16.37
15.36
14.35
14.94
12.61
13.31
13.26
15.23
27.58
13.31
14.84
72
9.36
Net margin%
32.33
35.12
37.53
40.28
38.45
39.87
42.24
41.90
43.51
45.14
27.13
42.24
40.08
53
7.460
P/E ratio (avg)x
25.59
26.55
25.32
22.68
22.86
21.27
23.55
24.49
24.76
22.18
30.87
23.55
24.02
9
9.701
EV/EBITx
13.71
14.49
16.30
15.38
16.48
15.85
17.23
17.85
18.87
17.90
7.003
17.85
16.39
27
19.58
FCF yield (avg)%
16.31
13.58
14.88
15.03
17.57
16.62
19.06
17.70
14.86
16.29
21.59
16.62
16.30
63
20.77
FCF margin%
8.09
9.02
11.04
8.84
8.98
8.75
10.21
8.91
7.59
7.77
5.26
8.75
8.87
10
0.995
FCF / Net incomex
0.086
0.079
0.085
0.084
0.088
0.079
0.079
0.080
0.069
0.069
0.580
0.079
0.079
21
14.65
ROIC%
2.68
1.07
2.48
4.41
5.50
7.74
8.87
9.10
9.31
10.51
23.17
9.10
6.62
27
24.31
Return on equity%
2.21
3.13
5.08
2.76
2.59
2.55
4.24
7.23
5.47
4.03
23.16
4.24
3.58
20
23.19
Return on assets%
13.77
14.69
17.42
19.13
18.46
15.51
15.86
13.58
16.07
14.45
18.61
15.51
15.69
19
0.34
EPS¥
0.22
0.20
0.20
0.21
0.19
0.18
0.20
0.18
0.18
0.17
0.35
(2.26%)
(3.58%)
—
22.68
EPS growth%
18.72
17.98
16.96
18.65
18.64
21.19
18.59
20.43
20.31
22.77
23.81
20.43
18.69
40
1.03
Bookvalue per sh¥
2.40
2.84
2.93
3.43
3.50
3.68
3.50
3.38
3.25
3.51
0.27
0.07%
4.71%
—
0.83
FCF per share¥
1.82
1.94
1.93
2.23
2.30
2.45
2.74
3.16
3.50
4.09
0.82
12.24%
8.94%
—
0.76
Dividend per sh¥
0.96
0.94
1.04
0.95
0.96
0.95
0.98
1.06
1.02
1.00
1.30
0.78%
0.68%
—
22.55
Div yield (avg)%
13.70
16.23
16.03
16.30
17.50
18.66
15.99
14.94
13.71
12.96
13.47
14.94
16.01
79
10.93
Payout ratio%
4.67
4.66
7.63
7.12
5.95
7.40
5.57
3.97
3.63
4.86
6.60
4.86
5.22
23
0.270
Shares (diluted)B
0.505
0.557
0.568
0.631
0.701
0.755
0.801
0.922
0.965
1.041
0.275
8.24%
7.94%
19
29.27
Buyback yield%
18.06
19.02
19.67
19.18
20.01
20.67
18.25
17.63
20.50
21.57
29.81
20.50
19.42
35
1.356
D/E ratiox
1.100
1.222
1.223
1.196
1.174
1.243
1.206
1.225
1.240
1.221
0.675
1.225
1.221
44
0.459
Enterprise value¥B
0.759
0.814
0.915
0.895
0.937
0.979
1.078
1.147
1.199
1.241
0.431
5.78%
5.86%
85
0.779
LT debt¥B
1.005
1.171
1.170
1.137
1.322
1.471
1.707
1.680
1.755
1.951
0.463
8.09%
6.70%
68
Revenue
¥1.233B
1.42%
1.00×
Cost of revenue
¥863.3M
1.42%
1.00×
Operating expenses
¥224.6M
1.21%
0.98×
Goodwill & intangibles
15.61%
Cash and investments
15.30%
Spread over hurdle
70.58%