0.609
Revenue¥B
1.898
1.921
1.989
1.977
1.972
2.049
2.137
2.170
2.235
2.255
0.672
2.71%
1.72%
80
4.16
Revenue growth%
28.67
30.35
29.09
27.62
28.32
28.43
30.59
32.19
32.64
33.49
2.63
32.19
29.72
22
22.27
Gross margin%
4.20
1.96
1.93
0.40
0.40
1.61
4.51
3.43
2.90
5.67
11.00
3.43
2.43
75
18.86
Operating margin%
6.36
7.06
7.94
7.21
9.37
8.15
7.47
6.51
6.99
5.25
19.48
6.99
7.14
76
7.62
Net margin%
0.40
2.24
2.58
5.36
5.40
6.48
8.79
8.48
5.75
5.83
22.82
6.48
5.57
83
36.44
P/E ratio (avg)x
23.55
22.00
23.29
23.05
23.85
25.37
24.68
23.42
24.10
23.69
22.08
24.10
23.62
52
7.232
EV/EBITx
52.24
55.89
63.27
59.62
65.85
65.36
65.25
71.65
81.71
88.40
27.30
71.65
65.31
54
19.33
FCF yield (avg)%
28.58
26.05
24.94
27.55
30.49
30.51
30.90
31.68
29.62
29.54
28.34
30.51
29.58
8
8.55
FCF margin%
3.55
5.69
4.01
5.22
7.62
10.14
11.71
12.39
11.13
10.98
11.85
11.13
8.88
20
1.590
FCF / Net incomex
0.401
0.446
0.402
0.430
0.475
0.441
0.428
0.400
0.379
0.425
1.263
0.425
0.427
33
25.12
ROIC%
24.34
26.49
24.68
26.52
24.53
25.08
26.45
28.87
31.15
29.22
21.49
28.87
26.47
33
16.36
Return on equity%
29.44
29.66
26.74
29.24
30.00
27.98
25.15
27.89
30.83
32.15
16.46
27.98
29.34
29
29.13
Return on assets%
16.49
15.56
15.04
15.73
17.76
17.51
15.25
15.04
13.31
13.18
29.86
15.04
15.41
37
0.31
EPS¥
0.38
0.39
0.43
0.49
0.59
0.71
0.77
0.75
0.76
0.82
0.33
6.79%
8.87%
—
18.91
EPS growth%
28.72
29.00
31.16
29.88
26.90
24.21
25.15
25.73
24.17
23.47
3.19
24.21
26.32
77
0.37
Bookvalue per sh¥
0.08
0.09
0.11
0.11
0.12
0.15
0.14
0.16
0.18
0.19
0.14
8.78%
8.80%
—
0.24
FCF per share¥
0.13
0.12
0.12
0.10
0.10
0.10
0.10
0.09
0.08
0.07
0.09
(5.93%)
(6.60%)
—
0.34
Dividend per sh¥
0.12
0.11
0.11
0.12
0.12
0.13
0.14
0.13
0.13
0.15
0.18
4.83%
1.82%
—
20.66
Div yield (avg)%
12.83
11.39
11.05
9.14
10.10
11.36
9.91
12.42
10.65
8.00
24.50
10.65
10.85
23
26.10
Payout ratio%
4.17
1.44
0.40
0.40
0.40
0.40
2.42
2.12
1.12
0.85
28.65
1.12
0.99
25
1.568
Shares (diluted)B
1.297
1.415
1.478
1.473
1.640
1.655
1.862
1.878
1.971
1.867
1.533
2.63%
2.75%
20
9.56
Buyback yield%
14.13
12.71
13.41
12.20
10.74
9.66
12.05
10.08
12.61
14.23
20.11
12.05
12.41
24
1.704
D/E ratiox
1.183
1.212
1.301
1.211
1.098
1.086
1.193
1.156
1.249
1.357
0.414
1.193
1.202
27
0.091
Enterprise value¥B
0.724
0.735
0.691
0.726
0.790
0.879
1.012
0.960
1.041
1.119
1.662
7.23%
4.17%
10
239.2
LT debt¥M
395.4
376.6
362.1
381.9
370.6
393.1
405.6
441.7
402.5
420.5
109.6
2.56%
0.95%
14
Revenue
¥2.255B
1.72%
1.00×
Cost of revenue
¥1.374B
1.85%
1.01×
Operating expenses
¥372.3M
1.37%
0.97×
Goodwill & intangibles
16.98%
Spread over hurdle
15.64%