0.398
Revenue¥B
0.687
0.749
0.790
0.859
0.934
1.005
1.067
1.152
1.228
1.295
0.431
6.74%
7.31%
65
23.51
Revenue growth%
21.99
20.51
21.09
22.97
22.91
21.48
22.64
21.64
22.35
21.80
25.99
21.80
21.90
51
16.53
Gross margin%
33.99
32.95
34.26
33.81
36.28
35.26
37.23
34.74
35.17
37.02
28.02
35.26
34.96
64
19.38
Operating margin%
25.42
23.66
26.19
25.86
25.62
26.50
25.36
25.51
25.31
25.85
19.23
25.51
25.57
20
5.19
Net margin%
29.18
30.83
28.43
27.61
26.17
26.26
23.95
22.49
23.66
26.38
24.16
23.95
26.32
82
19.96
P/E ratio (avg)x
16.38
18.37
20.31
22.60
25.55
27.73
30.79
30.53
33.87
34.58
30.22
30.79
26.64
28
7.213
EV/EBITx
6.997
6.316
6.505
6.353
6.860
6.572
6.304
5.866
6.362
5.722
9.400
6.304
6.358
24
2.96
FCF yield (avg)%
11.98
12.80
10.05
9.90
7.66
6.61
8.37
7.67
10.07
11.94
2.07
8.37
9.98
94
17.52
FCF margin%
14.77
12.28
9.82
9.26
9.74
12.61
14.07
16.35
17.70
17.01
3.77
16.35
13.34
10
0.683
FCF / Net incomex
0.338
0.352
0.390
0.385
0.412
0.381
0.429
0.420
0.453
0.508
0.834
0.429
0.401
92
24.65
ROIC%
9.25
8.82
7.10
5.41
7.46
10.05
10.14
9.90
9.56
10.72
22.77
10.05
9.41
19
9.55
Return on equity%
7.86
4.94
4.03
1.84
0.40
0.40
2.65
0.40
0.40
0.40
9.89
0.40
1.12
59
18.95
Return on assets%
23.48
21.05
22.16
19.67
18.43
16.75
15.09
16.09
18.83
20.72
6.69
16.75
19.25
56
0.69
EPS¥
0.10
0.09
0.10
0.09
0.10
0.10
0.10
0.10
0.09
0.09
0.74
(1.27%)
(0.42%)
—
20.69
EPS growth%
25.25
26.62
26.49
28.59
29.31
27.37
26.82
28.50
29.10
27.97
20.98
27.97
27.67
51
0.31
Bookvalue per sh¥
0.53
0.51
0.51
0.57
0.58
0.56
0.53
0.54
0.53
0.58
0.39
(0.05%)
0.16%
—
0.34
FCF per share¥
0.44
0.52
0.49
0.52
0.58
0.66
0.72
0.76
0.89
1.02
0.21
11.93%
8.16%
—
0.52
Dividend per sh¥
0.58
0.63
0.62
0.62
0.70
0.72
0.72
0.72
0.74
0.81
0.23
2.99%
4.39%
—
12.70
Div yield (avg)%
2.76
5.76
3.40
3.28
1.87
3.04
5.69
4.81
3.46
5.00
27.24
4.81
3.43
47
8.17
Payout ratio%
12.06
13.02
11.71
11.74
12.40
10.23
7.69
5.93
7.79
9.31
20.02
7.79
10.97
5
0.416
Shares (diluted)B
0.573
0.664
0.756
0.846
0.980
0.983
1.023
1.143
1.108
1.140
0.424
3.08%
8.33%
64
8.96
Buyback yield%
16.55
13.58
13.79
11.82
9.24
7.90
5.65
5.97
8.26
8.59
17.08
7.90
8.91
13
0.874
D/E ratiox
0.329
0.310
0.290
0.290
0.313
0.302
0.293
0.298
0.270
0.284
0.991
0.293
0.296
48
0.885
Enterprise value¥B
0.297
0.305
0.276
0.275
0.257
0.230
0.230
0.210
0.187
0.173
1.046
(7.59%)
(5.49%)
6
0.363
LT debt¥B
1.348
1.147
1.056
0.947
0.946
0.907
0.843
0.744
0.696
0.613
0.101
(8.32%)
(7.54%)
94
Revenue
¥1.295B
7.31%
1.00×
Cost of revenue
¥678.3M
7.55%
1.02×
Operating expenses
¥263.2M
7.40%
1.01×
Goodwill & intangibles
13.89%
Spread over hurdle
33.10%