6.225
Revenue¥B
7.890
8.219
8.562
8.541
8.616
8.833
9.017
9.161
9.323
9.504
6.494
1.98%
2.22%
25
27.33
Revenue growth%
28.93
29.72
30.12
31.10
32.91
32.21
32.28
35.18
33.07
35.25
29.16
33.07
32.24
59
2.30
Gross margin%
17.56
19.84
19.47
17.05
20.03
22.81
21.79
24.22
22.78
25.00
16.71
22.81
20.91
6
4.41
Operating margin%
26.86
28.37
29.93
32.61
30.16
27.64
28.99
30.47
31.36
30.64
4.54
30.47
30.04
81
6.23
Net margin%
25.82
24.50
26.82
29.25
31.67
30.87
31.16
32.86
33.54
31.80
8.37
31.80
31.02
29
34.26
P/E ratio (avg)x
48.28
54.18
50.60
54.03
52.66
49.03
43.68
48.67
46.56
41.81
31.40
46.56
48.85
8
31.77
EV/EBITx
33.47
35.26
39.35
40.32
41.54
41.23
37.20
33.76
31.36
35.54
30.90
35.54
36.37
73
6.48
FCF yield (avg)%
21.75
19.87
21.32
19.48
22.42
22.46
22.95
25.55
28.49
27.84
2.19
25.55
22.44
28
26.89
FCF margin%
8.53
7.26
8.33
7.05
8.59
10.99
13.78
14.60
15.08
18.05
20.38
14.60
9.79
87
1.768
FCF / Net incomex
1.259
1.367
1.516
1.590
1.811
2.098
2.472
2.416
2.632
2.669
1.787
2.472
1.954
83
6.74
ROIC%
13.01
14.92
15.92
16.55
17.64
18.11
15.65
17.24
17.42
18.13
21.80
17.42
16.90
73
4.08
Return on equity%
11.62
8.93
7.55
4.89
6.37
6.99
8.13
6.64
5.98
7.89
24.43
6.99
7.27
6
4.07
Return on assets%
5.02
8.01
6.43
6.41
4.54
3.06
4.06
6.18
8.94
10.93
13.13
6.18
6.29
70
0.25
EPS¥
0.17
0.15
0.14
0.15
0.15
0.16
0.17
0.18
0.20
0.23
0.28
9.33%
2.50%
—
29.12
EPS growth%
9.76
6.81
8.27
10.61
9.12
10.11
11.00
8.13
7.49
6.89
24.09
8.13
8.69
15
0.16
Bookvalue per sh¥
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(0.26%)
(2.48%)
—
0.21
FCF per share¥
0.23
0.22
0.19
0.19
0.19
0.21
0.22
0.24
0.24
0.26
0.23
6.42%
0.44%
—
0.20
Dividend per sh¥
0.19
0.19
0.21
0.25
0.25
0.27
0.30
0.31
0.37
0.38
0.22
9.14%
6.86%
—
21.76
Div yield (avg)%
22.90
24.09
25.03
26.69
24.37
24.48
21.98
24.82
24.24
23.97
7.83
24.24
24.31
95
29.24
Payout ratio%
29.62
28.83
28.51
28.11
25.74
28.35
30.30
32.69
34.35
34.82
13.87
32.69
29.23
31
13.40
Shares (diluted)B
10.44
9.456
10.11
9.622
8.472
8.448
8.761
8.139
8.711
8.207
13.49
(0.63%)
(1.99%)
17
12.50
Buyback yield%
8.93
7.93
8.74
8.70
9.17
6.39
6.37
3.46
4.30
5.66
20.31
5.66
7.16
48
1.672
D/E ratiox
0.262
0.289
0.301
0.278
0.279
0.262
0.251
0.236
0.251
0.272
1.401
0.251
0.267
55
0.893
Enterprise value¥B
8.829
10.25
11.92
13.65
14.73
14.76
14.87
17.13
18.63
18.86
3.618
5.06%
8.87%
17
7.341
LT debt¥B
8.424
8.709
10.02
9.458
9.754
10.26
10.32
10.93
11.01
12.74
4.305
5.48%
5.34%
66
Revenue
¥9.504B
2.22%
1.00×
Cost of revenue
¥6.574B
2.51%
1.03×
Operating expenses
¥2.001B
1.37%
0.92×
Goodwill & intangibles
17.59%
Spread over hurdle
(4.47%)