0.211
Revenue¥B
0.824
0.866
0.887
0.931
0.991
1.047
1.088
1.111
1.135
1.156
0.231
3.12%
3.65%
8
14.39
Revenue growth%
38.31
40.27
38.01
40.63
41.86
44.58
42.79
43.95
42.40
39.95
13.94
42.79
41.24
89
8.74
Gross margin%
2.01
0.89
0.40
2.61
4.28
2.75
4.09
4.26
6.85
4.65
10.62
4.26
3.42
94
3.42
Operating margin%
21.52
19.59
18.05
15.63
15.95
13.22
15.09
16.40
18.22
17.83
15.68
16.40
17.11
47
3.81
Net margin%
10.15
11.68
10.89
12.62
12.38
14.50
15.84
18.35
17.19
19.49
4.51
17.19
13.56
59
36.32
P/E ratio (avg)x
29.69
30.23
30.57
31.10
27.23
26.65
26.88
24.60
25.32
26.81
18.00
26.65
27.06
41
7.776
EV/EBITx
10.14
10.56
10.33
10.18
11.78
11.32
11.65
12.41
14.30
15.14
8.218
12.41
11.49
74
29.69
FCF yield (avg)%
10.98
9.64
8.86
10.88
9.86
8.21
10.64
13.10
12.49
13.87
13.91
12.49
10.76
14
27.36
FCF margin%
34.94
33.98
31.43
32.42
31.98
32.73
35.17
37.48
36.08
36.02
22.60
36.02
34.46
80
0.278
FCF / Net incomex
0.798
0.856
0.823
0.933
0.950
0.926
0.937
0.879
1.002
1.151
0.607
0.937
0.930
65
28.88
ROIC%
7.84
8.07
9.65
11.02
10.64
13.23
11.99
14.77
14.14
13.51
27.90
13.51
11.50
88
11.13
Return on equity%
25.52
23.62
25.91
27.45
30.11
29.87
30.12
30.55
29.42
27.60
11.95
29.87
28.51
72
26.17
Return on assets%
17.84
17.18
18.87
18.61
19.57
18.36
20.31
17.79
19.67
19.81
8.39
19.67
18.74
85
0.26
EPS¥
0.26
0.28
0.24
0.25
0.27
0.24
0.23
0.22
0.20
0.21
0.27
(5.21%)
(1.70%)
—
8.04
EPS growth%
1.24
2.02
0.40
0.74
1.03
1.92
0.77
0.40
2.75
5.50
13.99
1.92
1.14
51
0.26
Bookvalue per sh¥
0.15
0.15
0.15
0.17
0.18
0.20
0.22
0.24
0.23
0.27
0.27
8.27%
7.37%
—
0.28
FCF per share¥
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.15
(3.37%)
(4.66%)
—
0.08
Dividend per sh¥
0.14
0.16
0.17
0.16
0.19
0.21
0.21
0.23
0.24
0.27
0.30
7.23%
6.72%
—
15.28
Div yield (avg)%
27.93
27.34
26.37
24.35
23.78
22.56
20.87
19.38
21.14
19.10
30.00
20.87
23.17
32
12.71
Payout ratio%
0.40
2.36
3.19
3.99
4.97
6.61
8.91
7.96
6.29
9.24
7.94
7.96
5.63
45
1.487
Shares (diluted)B
1.292
1.334
1.366
1.442
1.389
1.272
1.304
1.470
1.569
1.549
1.523
2.21%
1.19%
68
14.81
Buyback yield%
9.77
10.50
8.46
9.24
7.43
8.12
9.87
7.16
7.37
8.07
19.25
8.07
8.29
35
0.587
D/E ratiox
1.968
2.039
2.109
2.086
2.135
2.533
3.031
2.979
3.312
3.926
0.466
3.031
2.334
73
0.973
Enterprise value¥B
0.829
0.894
1.056
1.083
1.228
1.400
1.418
1.648
1.947
2.023
0.956
10.50%
9.76%
91
279.0
LT debt¥M
196.2
209.1
208.4
185.0
171.3
165.0
166.4
160.9
171.2
161.9
793.2
(1.13%)
(2.20%)
80
Revenue
¥1.156B
3.65%
1.00×
Cost of revenue
¥656.8M
3.60%
1.00×
Operating expenses
¥133.1M
3.48%
0.98×
Cash and investments
19.49%
Spread over hurdle
41.20%