0.323
Revenue¥B
0.561
0.611
0.639
0.680
0.714
0.779
0.844
0.912
0.980
1.025
0.345
7.49%
6.99%
10
27.45
Revenue growth%
14.13
15.94
16.91
17.24
17.92
17.98
18.84
16.48
18.96
21.12
13.71
18.84
17.58
91
13.07
Gross margin%
20.14
19.87
21.71
19.49
19.17
21.21
23.39
20.98
21.17
20.71
4.02
21.17
20.84
68
19.77
Operating margin%
0.40
0.40
0.40
0.40
2.90
1.32
1.65
1.71
3.84
2.41
23.99
1.71
1.48
30
2.98
Net margin%
27.55
24.90
22.66
19.83
19.23
18.91
16.66
16.65
18.95
18.96
17.74
18.91
19.09
8
26.57
P/E ratio (avg)x
26.99
23.65
23.74
24.85
22.45
20.67
18.86
17.90
15.69
15.50
18.60
17.90
21.56
51
9.304
EV/EBITx
25.42
27.72
28.40
30.13
32.38
36.73
39.76
40.12
42.51
47.52
15.72
40.12
34.55
73
16.56
FCF yield (avg)%
27.52
28.03
28.85
29.63
28.54
28.38
27.66
24.82
26.91
24.02
24.19
26.91
27.84
90
24.59
FCF margin%
4.15
6.40
4.48
7.27
5.27
7.53
6.64
9.23
7.66
8.22
21.99
7.66
6.95
18
0.402
FCF / Net incomex
1.168
1.156
1.046
0.956
0.925
0.824
0.816
0.761
0.725
0.641
0.341
0.761
0.874
69
2.25
ROIC%
13.40
14.49
16.55
18.51
20.77
20.17
22.63
24.30
24.12
23.40
22.49
23.40
20.47
51
25.57
Return on equity%
20.71
22.48
21.03
20.69
22.23
21.42
20.73
21.05
23.94
24.43
15.58
21.42
21.23
54
9.65
Return on assets%
20.53
20.84
20.60
23.54
21.61
23.64
21.10
18.42
16.49
13.74
15.88
18.42
20.72
72
0.08
EPS¥
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.08
(1.45%)
(0.61%)
—
6.26
EPS growth%
8.20
9.61
11.79
9.44
8.52
8.83
11.37
9.56
11.30
11.30
24.11
11.30
9.59
52
0.08
Bookvalue per sh¥
0.18
0.19
0.18
0.20
0.19
0.20
0.19
0.19
0.21
0.22
0.12
3.22%
2.21%
—
0.13
FCF per share¥
0.11
0.10
0.10
0.10
0.11
0.12
0.14
0.15
0.18
0.19
0.03
12.70%
6.60%
—
0.05
Dividend per sh¥
0.13
0.12
0.12
0.13
0.13
0.14
0.12
0.10
0.11
0.11
0.12
(3.07%)
(2.06%)
—
11.34
Div yield (avg)%
28.82
29.42
31.98
29.23
29.46
27.00
29.14
27.15
24.42
25.75
29.91
27.00
28.98
13
25.44
Payout ratio%
31.98
29.51
26.81
24.44
23.20
23.71
21.02
20.59
18.88
20.80
6.52
20.80
23.45
54
1.907
Shares (diluted)B
3.186
3.393
3.822
3.845
4.038
4.385
4.239
4.612
5.181
5.233
1.931
5.32%
5.26%
17
12.87
Buyback yield%
23.89
22.53
24.53
24.18
26.82
28.53
29.10
29.38
31.65
31.69
28.46
29.38
27.68
82
0.765
D/E ratiox
2.256
2.430
2.362
2.312
2.468
2.788
3.077
3.177
3.574
3.620
1.641
3.177
2.628
79
1.213
Enterprise value¥B
0.227
0.200
0.208
0.219
0.230
0.226
0.234
0.240
0.237
0.257
1.215
2.28%
1.80%
78
1.202
LT debt¥B
1.077
1.176
1.196
1.317
1.413
1.671
1.957
2.304
2.419
2.587
0.553
12.85%
9.44%
87
Revenue
¥1.025B
6.99%
1.00×
Cost of revenue
¥623.8M
6.59%
0.96×
Operating expenses
¥163.3M
7.91%
1.09×
Goodwill & intangibles
16.49%
Spread over hurdle
(3.88%)