1.189
Revenue¥B
2.026
2.172
2.335
2.451
2.579
2.777
2.979
3.104
3.250
3.440
1.235
5.93%
6.06%
14
8.61
Revenue growth%
31.62
34.42
35.66
38.50
41.34
42.46
44.82
47.65
45.23
46.45
25.20
45.23
41.90
45
9.30
Gross margin%
18.51
18.64
20.48
22.32
23.69
24.08
22.91
25.62
27.35
26.58
20.85
25.62
23.30
60
25.62
Operating margin%
9.28
8.55
11.51
9.05
8.21
7.33
4.73
4.15
3.88
5.63
9.12
4.73
7.77
60
20.10
Net margin%
21.48
23.97
21.76
23.80
24.79
24.17
25.67
24.50
24.58
21.89
28.78
24.50
24.07
61
16.19
P/E ratio (avg)x
22.76
20.79
20.42
20.02
19.12
17.22
15.36
16.22
14.82
16.73
28.92
16.22
18.17
67
7.078
EV/EBITx
10.42
10.03
10.05
8.770
7.576
6.763
6.354
5.706
5.132
4.985
37.77
5.706
7.169
61
20.88
FCF yield (avg)%
5.43
6.23
7.48
6.15
8.52
8.18
7.47
10.21
10.84
10.36
23.80
10.21
7.83
24
10.68
FCF margin%
17.84
20.74
20.68
20.06
19.84
22.84
23.78
25.95
28.02
26.57
14.93
25.95
21.79
70
1.072
FCF / Net incomex
0.924
1.032
1.175
1.276
1.243
1.216
1.183
1.154
1.313
1.372
1.307
1.216
1.199
85
22.24
ROIC%
12.26
12.84
14.98
17.47
18.76
17.22
15.05
16.19
15.46
16.62
14.73
16.19
15.83
26
18.73
Return on equity%
21.13
18.78
20.82
23.76
23.17
25.41
23.01
20.93
21.11
20.52
6.20
21.11
21.12
91
11.47
Return on assets%
24.20
25.64
26.74
27.91
26.14
24.21
22.74
21.56
23.37
25.55
5.09
23.37
24.88
92
0.21
EPS¥
0.12
0.11
0.12
0.12
0.11
0.11
0.12
0.12
0.12
0.12
0.24
0.89%
(0.36%)
—
15.33
EPS growth%
5.52
5.45
6.12
4.75
2.35
1.44
3.86
2.92
4.78
2.26
15.50
2.92
4.30
30
0.23
Bookvalue per sh¥
0.09
0.11
0.10
0.12
0.13
0.14
0.14
0.15
0.16
0.16
0.05
4.64%
5.10%
—
0.10
FCF per share¥
0.10
0.09
0.09
0.10
0.09
0.10
0.10
0.10
0.10
0.11
0.20
3.18%
2.44%
—
0.12
Dividend per sh¥
0.25
0.28
0.28
0.31
0.32
0.37
0.41
0.49
0.56
0.58
0.21
12.33%
9.92%
—
15.26
Div yield (avg)%
28.00
28.97
27.82
29.30
28.97
31.94
34.32
37.11
34.76
35.05
26.24
34.76
30.62
31
12.45
Payout ratio%
22.09
19.10
19.74
21.34
19.78
22.49
24.04
23.69
24.84
27.05
18.10
24.04
22.29
53
10.84
Shares (diluted)B
14.49
14.35
14.50
16.03
18.85
19.80
21.67
24.34
27.55
27.84
10.84
8.11%
6.89%
53
27.55
Buyback yield%
13.00
14.20
14.83
14.04
14.53
17.48
16.99
16.57
18.46
15.65
2.46
16.99
15.24
80
0.442
D/E ratiox
3.184
3.428
4.158
4.243
4.969
6.037
7.221
7.442
7.985
8.325
0.270
7.442
5.503
28
3.014
Enterprise value¥B
0.362
0.372
0.423
0.483
0.467
0.446
0.436
0.483
0.487
0.490
3.241
0.96%
4.06%
52
1.600
LT debt¥B
0.781
0.790
0.866
0.921
1.031
1.138
1.117
1.140
1.181
1.254
3.156
3.99%
3.68%
30
Revenue
¥3.440B
6.06%
1.00×
Cost of revenue
¥1.765B
6.04%
1.00×
Operating expenses
¥712.1M
5.88%
0.98×
Goodwill & intangibles
19.96%
Spread over hurdle
23.68%