0.253
Revenue¥B
1.197
1.294
1.427
1.546
1.635
1.794
1.939
2.144
2.344
2.572
0.262
9.49%
8.61%
24
26.93
Revenue growth%
4.15
3.36
2.65
1.34
3.46
6.41
8.77
6.05
4.78
6.12
10.12
6.12
4.47
9
13.72
Gross margin%
2.92
5.75
3.16
2.89
5.65
3.83
1.55
2.84
4.37
3.53
16.55
3.53
3.34
9
2.14
Operating margin%
3.38
3.36
5.79
3.32
5.79
6.54
9.40
6.97
8.43
6.46
6.97
6.97
6.12
89
19.47
Net margin%
3.24
3.93
4.52
2.09
0.40
3.05
2.94
5.52
7.23
4.37
16.08
4.37
3.59
89
22.75
P/E ratio (avg)x
32.10
36.66
35.41
35.90
35.02
34.06
35.49
40.68
46.07
43.93
8.831
40.68
35.69
38
7.165
EV/EBITx
23.14
22.88
21.73
22.15
22.92
26.31
25.51
29.28
33.83
35.08
16.95
29.28
24.33
13
20.12
FCF yield (avg)%
11.65
10.44
9.86
8.52
8.89
6.21
4.13
5.08
7.12
6.24
2.90
6.21
7.82
45
23.34
FCF margin%
19.41
20.13
18.77
16.38
16.11
15.55
15.78
14.16
12.28
10.77
16.90
14.16
15.94
41
1.119
FCF / Net incomex
1.565
1.386
1.330
1.455
1.411
1.541
1.523
1.621
1.418
1.478
1.199
1.523
1.467
48
13.20
ROIC%
1.51
0.40
0.61
0.40
0.40
2.26
3.04
4.79
7.48
4.65
13.85
4.65
1.88
58
10.66
Return on equity%
23.42
23.70
22.83
25.72
24.86
22.65
22.36
23.37
26.29
24.28
12.24
23.37
23.56
74
25.81
Return on assets%
27.39
27.25
27.59
27.95
29.82
31.79
33.11
31.19
34.15
35.12
16.65
33.11
30.51
29
0.35
EPS¥
0.09
0.10
0.11
0.12
0.11
0.11
0.12
0.11
0.11
0.12
0.38
1.18%
2.98%
—
25.44
EPS growth%
23.59
22.31
19.49
16.79
18.45
17.41
15.79
17.59
15.92
17.40
27.04
17.40
17.50
43
0.22
Bookvalue per sh¥
0.18
0.19
0.19
0.19
0.19
0.22
0.26
0.26
0.30
0.28
0.17
8.21%
4.02%
—
0.07
FCF per share¥
0.34
0.38
0.40
0.42
0.48
0.44
0.46
0.46
0.44
0.40
0.37
(3.48%)
1.57%
—
0.26
Dividend per sh¥
0.11
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.09
0.08
0.08
(1.56%)
(3.65%)
—
5.49
Div yield (avg)%
5.74
8.62
7.61
7.54
5.92
7.74
8.09
10.76
12.57
11.39
22.02
10.76
7.92
88
29.37
Payout ratio%
25.14
27.54
27.47
29.15
26.92
29.89
28.57
29.88
32.32
31.98
15.12
29.89
28.86
32
2.634
Shares (diluted)B
3.674
4.151
4.216
4.280
4.478
4.539
5.370
5.767
6.150
6.661
2.598
8.27%
7.20%
31
13.39
Buyback yield%
33.01
33.81
33.64
31.72
32.17
33.80
31.93
33.54
32.06
33.75
13.00
33.54
33.28
93
0.375
D/E ratiox
0.571
0.521
0.464
0.508
0.471
0.505
0.489
0.495
0.543
0.476
1.414
0.495
0.500
40
1.846
Enterprise value¥B
1.632
1.817
1.884
2.021
2.161
2.047
2.324
2.641
2.596
2.901
0.133
6.07%
5.96%
18
1.270
LT debt¥B
0.965
0.982
1.077
1.239
1.305
1.501
1.586
1.464
1.557
1.442
2.396
2.02%
4.78%
83
Revenue
¥2.572B
8.61%
1.00×
Cost of revenue
¥1.801B
8.61%
1.00×
Operating expenses
¥562.3M
8.36%
0.98×
Goodwill & intangibles
19.77%
Spread over hurdle
(0.88%)