0.588
Revenue¥B
1.713
1.766
1.763
1.835
1.915
1.916
1.978
2.017
2.080
2.164
0.611
2.48%
2.70%
23
12.39
Revenue growth%
24.79
27.45
27.37
29.95
27.32
27.61
26.50
29.47
27.41
27.19
4.56
27.41
27.39
60
23.69
Gross margin%
1.82
1.06
1.77
2.04
2.71
5.03
7.15
5.90
5.49
5.74
6.18
5.74
3.87
48
3.63
Operating margin%
14.03
16.08
14.52
12.16
10.32
13.04
10.53
9.41
8.56
10.42
9.33
10.42
11.35
38
6.79
Net margin%
15.60
16.20
18.59
15.94
14.40
16.68
19.38
19.38
17.80
14.85
3.99
17.80
16.44
62
29.03
P/E ratio (avg)x
47.71
52.46
61.36
70.67
76.00
85.40
98.90
108.7
126.6
123.5
28.20
108.7
80.70
63
9.618
EV/EBITx
25.07
28.54
30.00
31.16
33.19
39.03
41.46
41.95
42.78
46.68
19.52
41.95
36.11
54
12.33
FCF yield (avg)%
30.63
31.99
33.11
35.77
35.71
35.00
35.35
37.24
35.69
35.24
29.81
35.35
35.30
94
25.65
FCF margin%
21.85
19.17
21.67
18.86
17.48
16.42
18.22
15.49
17.09
16.58
14.08
16.58
17.85
38
0.452
FCF / Net incomex
1.309
1.349
1.303
1.169
1.143
1.231
1.122
1.239
1.239
1.368
1.087
1.239
1.239
46
5.46
ROIC%
21.36
21.43
20.60
21.14
22.05
24.62
23.85
21.46
24.09
22.14
7.95
23.85
21.76
23
4.25
Return on equity%
14.61
11.81
10.19
10.10
11.91
14.16
14.51
12.00
9.68
12.55
13.42
12.55
11.96
81
14.50
Return on assets%
4.22
5.50
7.24
6.95
6.12
4.72
4.91
3.32
5.32
7.93
19.43
4.91
5.41
86
0.12
EPS¥
0.12
0.12
0.11
0.10
0.11
0.12
0.11
0.11
0.11
0.10
0.13
(2.33%)
(1.76%)
—
12.53
EPS growth%
5.45
8.13
9.75
7.31
7.99
7.14
4.96
2.60
3.81
1.18
11.13
3.81
6.30
82
0.18
Bookvalue per sh¥
0.16
0.18
0.18
0.20
0.23
0.23
0.27
0.30
0.34
0.40
0.23
11.56%
10.10%
—
0.10
FCF per share¥
0.36
0.41
0.45
0.44
0.44
0.49
0.56
0.61
0.65
0.77
0.04
12.04%
7.64%
—
0.11
Dividend per sh¥
0.19
0.19
0.20
0.23
0.24
0.24
0.24
0.28
0.31
0.31
0.13
5.01%
4.78%
—
10.56
Div yield (avg)%
11.87
13.10
13.95
13.58
13.55
12.75
15.63
13.86
12.22
12.57
21.01
12.75
13.33
7
21.99
Payout ratio%
21.29
21.83
20.00
19.84
18.23
17.17
19.92
20.89
18.11
20.57
12.72
19.92
19.96
43
2.893
Shares (diluted)B
2.746
2.751
2.416
2.490
2.383
2.514
2.371
2.189
2.238
2.280
2.811
(0.88%)
(2.31%)
39
22.55
Buyback yield%
16.59
14.39
17.20
18.14
19.16
20.38
21.40
24.00
22.29
24.56
3.49
22.29
19.77
89
0.243
D/E ratiox
1.445
1.490
1.647
1.824
2.009
2.193
2.260
2.167
2.364
2.512
1.726
2.260
2.088
79
0.760
Enterprise value¥B
1.728
1.548
1.584
1.479
1.518
1.563
1.384
1.281
1.125
1.210
2.152
(4.45%)
(4.09%)
68
2.029
LT debt¥B
0.340
0.319
0.326
0.316
0.346
0.384
0.380
0.385
0.418
0.454
2.106
5.60%
2.30%
10
Revenue
¥2.164B
2.70%
1.00×
Cost of revenue
¥1.261B
2.47%
0.98×
Operating expenses
¥438.5M
3.52%
1.08×
Goodwill & intangibles
19.07%
Spread over hurdle
(0.24%)