0.615
Revenue¥B
0.905
0.931
0.972
1.025
1.058
1.087
1.102
1.145
1.165
1.186
0.635
2.30%
3.12%
62
10.94
Revenue growth%
7.81
8.08
5.82
6.52
7.76
7.77
8.94
6.97
8.17
7.67
8.31
7.77
7.77
95
17.43
Gross margin%
7.61
6.14
3.35
2.95
2.22
1.48
0.59
0.40
3.29
4.90
12.45
1.48
3.12
45
3.94
Operating margin%
22.43
21.74
24.57
24.72
21.83
19.73
19.07
19.07
21.46
21.27
18.12
19.73
21.60
60
17.34
Net margin%
5.55
3.00
3.38
2.88
4.32
6.88
4.10
2.94
5.24
5.34
8.34
5.24
4.21
10
22.80
P/E ratio (avg)x
8.366
7.995
7.098
7.623
7.269
7.161
7.812
7.827
8.288
7.264
16.95
7.812
7.718
31
20.28
EV/EBITx
28.05
27.33
31.97
36.35
36.46
36.31
40.11
39.91
39.05
42.66
25.34
39.91
36.40
34
25.76
FCF yield (avg)%
17.75
18.08
18.95
18.94
19.55
22.20
22.87
25.42
25.38
26.87
20.23
25.38
20.87
24
7.42
FCF margin%
26.54
26.98
26.78
28.87
30.12
32.77
33.14
36.08
35.48
37.96
17.13
35.48
31.44
54
0.219
FCF / Net incomex
1.319
1.394
1.293
1.471
1.531
1.604
1.497
1.640
1.572
1.642
0.941
1.604
1.514
31
24.39
ROIC%
25.75
28.20
30.45
29.73
27.54
26.39
24.25
26.61
29.27
26.44
22.56
26.44
27.07
44
6.41
Return on equity%
24.23
24.97
22.42
19.46
19.67
17.07
16.81
18.47
18.41
17.54
21.17
17.54
18.96
61
29.13
Return on assets%
26.19
27.04
24.18
26.44
26.96
27.36
29.71
30.99
31.48
30.95
19.81
30.95
27.20
8
0.09
EPS¥
0.09
0.11
0.10
0.11
0.10
0.11
0.11
0.11
0.11
0.11
0.10
1.43%
2.77%
—
27.85
EPS growth%
26.95
25.60
22.60
20.46
21.06
21.35
22.51
23.80
26.72
24.91
7.64
23.80
23.20
7
0.10
Bookvalue per sh¥
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.06
(3.36%)
(1.99%)
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.05
(0.82%)
(1.61%)
—
0.10
Dividend per sh¥
0.13
0.13
0.13
0.14
0.16
0.18
0.21
0.21
0.24
0.26
0.09
9.76%
8.18%
—
25.63
Div yield (avg)%
1.67
0.40
0.89
2.58
2.15
3.91
2.90
1.43
2.86
3.03
5.20
2.90
2.37
73
17.30
Payout ratio%
31.01
28.07
27.89
29.70
30.76
31.04
28.99
26.31
26.28
27.47
2.54
27.47
28.53
36
3.521
Shares (diluted)B
3.755
4.147
4.439
4.414
5.117
5.159
5.377
6.303
7.169
7.022
3.602
6.53%
6.53%
41
12.39
Buyback yield%
2.39
1.40
2.92
0.95
0.40
1.17
3.07
2.93
5.72
2.87
24.15
2.93
2.63
89
1.503
D/E ratiox
0.475
0.460
0.405
0.408
0.377
0.374
0.381
0.336
0.334
0.298
1.187
0.336
0.379
58
0.559
Enterprise value¥B
1.416
1.494
1.453
1.577
1.610
1.739
2.056
2.038
2.019
2.307
0.277
7.45%
5.40%
30
0.239
LT debt¥B
0.812
0.851
0.844
0.910
0.836
0.953
0.986
1.121
1.092
1.100
0.800
5.64%
3.91%
36
Revenue
¥1.186B
3.12%
1.00×
Cost of revenue
¥622.4M
3.11%
1.00×
Operating expenses
¥206.8M
3.36%
1.02×
Goodwill & intangibles
17.95%
Spread over hurdle
15.90%