0.918
Revenue¥B
1.023
1.059
1.068
1.119
1.130
1.156
1.174
1.184
1.210
1.229
0.969
1.69%
2.12%
68
19.18
Revenue growth%
30.60
32.32
33.61
35.43
33.32
34.02
32.76
33.47
34.26
34.62
29.52
34.02
33.54
71
7.11
Gross margin%
14.65
15.69
16.83
18.25
19.98
22.41
21.79
18.87
16.79
16.27
9.03
18.87
17.54
36
20.03
Operating margin%
10.55
9.74
7.83
5.71
7.30
4.63
7.37
10.10
12.82
10.56
25.05
10.10
8.78
42
26.71
Net margin%
15.72
14.08
13.78
11.45
8.78
10.78
9.09
11.06
9.29
7.21
18.76
9.29
10.92
45
18.84
P/E ratio (avg)x
37.18
43.44
49.53
53.11
54.72
53.35
61.61
68.47
66.29
63.14
27.07
63.14
54.04
95
23.55
EV/EBITx
17.48
15.23
13.97
12.64
13.27
12.32
12.02
11.23
10.65
10.63
35.91
11.23
12.48
69
24.12
FCF yield (avg)%
10.14
12.57
11.79
9.06
8.82
8.78
10.36
11.82
9.26
6.71
17.31
9.26
9.70
84
11.07
FCF margin%
13.21
12.77
11.55
8.58
5.95
6.22
5.88
6.55
5.25
3.13
26.76
5.88
6.38
30
0.104
FCF / Net incomex
1.454
1.273
1.131
1.003
0.927
0.896
0.928
0.956
0.924
0.806
0.695
0.924
0.942
10
27.99
ROIC%
4.76
7.36
8.71
10.91
12.72
11.12
9.31
10.61
12.77
11.94
7.77
11.12
10.76
37
21.32
Return on equity%
8.90
11.39
12.47
12.34
13.80
15.29
14.00
15.28
14.40
14.63
7.14
14.63
13.90
47
23.12
Return on assets%
7.10
5.40
2.78
4.11
2.95
4.39
6.84
4.60
3.67
2.38
28.02
4.39
4.25
50
0.15
EPS¥
0.10
0.10
0.11
0.11
0.10
0.11
0.11
0.12
0.13
0.15
0.15
7.09%
2.46%
—
2.28
EPS growth%
9.64
11.10
12.48
9.74
12.42
13.41
13.42
15.23
12.37
9.97
24.92
13.41
12.40
66
0.14
Bookvalue per sh¥
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.15
(2.22%)
0.24%
—
0.10
FCF per share¥
0.07
0.08
0.09
0.09
0.10
0.10
0.12
0.14
0.15
0.18
0.12
12.36%
9.66%
—
0.07
Dividend per sh¥
0.31
0.38
0.44
0.45
0.44
0.52
0.54
0.56
0.62
0.75
0.06
11.22%
10.00%
—
26.16
Div yield (avg)%
27.85
29.04
31.29
33.54
34.43
36.40
37.84
34.87
33.92
31.66
10.67
34.87
33.73
87
19.76
Payout ratio%
25.93
25.05
23.74
21.79
21.09
22.09
20.91
19.14
19.88
19.81
26.74
19.88
21.44
92
2.591
Shares (diluted)B
2.738
2.934
2.729
3.052
3.244
3.155
3.225
3.487
3.763
4.185
2.635
5.22%
5.50%
35
19.67
Buyback yield%
6.64
6.79
9.08
8.23
8.99
6.03
5.76
6.69
4.95
7.54
24.89
6.03
6.74
11
1.358
D/E ratiox
0.761
0.803
0.834
0.711
0.606
0.621
0.602
0.572
0.484
0.414
0.287
0.572
0.614
52
0.220
Enterprise value¥B
1.002
1.087
0.965
0.894
0.930
0.846
0.814
0.779
0.735
0.687
0.223
(5.87%)
(3.74%)
84
1,385
LT debt¥M
368.0
345.2
349.9
357.5
353.2
333.0
380.5
393.6
422.1
494.6
194.5
6.96%
3.65%
90
Revenue
¥1.229B
2.12%
1.00×
Cost of revenue
¥592.7M
2.67%
1.06×
Operating expenses
¥264.3M
1.65%
0.96×
Spread over hurdle
11.43%