2.155
Revenue¥B
1.861
1.915
1.957
1.995
2.009
2.003
2.027
2.009
2.066
2.032
2.285
0.23%
0.99%
27
11.43
Revenue growth%
15.15
13.82
11.64
14.21
15.41
16.26
18.86
18.99
21.57
22.35
4.81
18.99
15.83
78
24.77
Gross margin%
9.25
8.15
9.17
11.43
12.20
13.53
12.74
12.88
12.64
12.59
12.41
12.74
12.39
82
29.08
Operating margin%
22.07
20.78
18.15
17.86
15.69
13.42
14.08
11.43
14.13
13.43
4.10
13.43
14.91
42
10.77
Net margin%
3.82
2.19
0.40
0.40
2.54
5.23
4.28
2.72
0.70
0.40
15.23
2.72
2.36
92
12.18
P/E ratio (avg)x
38.46
38.99
38.75
41.09
43.49
43.34
44.86
49.22
49.59
59.42
17.08
49.22
43.42
42
12.32
EV/EBITx
41.51
49.11
55.05
53.90
55.45
63.10
67.69
79.16
87.92
87.10
25.71
79.16
59.27
47
4.46
FCF yield (avg)%
8.16
7.86
8.67
11.40
8.49
8.02
5.71
5.35
4.09
6.57
9.40
5.71
7.94
67
29.74
FCF margin%
19.05
20.88
18.13
20.96
20.94
23.25
20.38
19.58
20.95
21.80
12.60
20.95
20.91
69
0.743
FCF / Net incomex
1.001
1.136
1.158
1.204
1.282
1.339
1.257
1.176
1.127
1.187
1.416
1.187
1.182
55
28.28
ROIC%
10.68
12.90
12.12
9.80
12.37
12.92
13.15
14.72
16.17
15.46
23.15
14.72
12.91
76
9.74
Return on equity%
4.02
3.81
3.04
0.93
3.48
3.87
5.87
3.56
4.55
4.58
6.93
4.55
3.84
89
23.26
Return on assets%
23.20
24.69
24.89
26.72
26.44
29.36
27.80
27.52
24.68
23.37
27.80
27.52
25.67
60
0.07
EPS¥
0.08
0.09
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.16
0.08
8.23%
9.38%
—
25.50
EPS growth%
0.40
0.40
0.40
2.98
5.53
5.11
6.15
8.98
9.26
12.14
15.51
8.98
5.32
6
0.33
Bookvalue per sh¥
0.21
0.21
0.20
0.24
0.27
0.29
0.32
0.39
0.44
0.49
0.29
12.76%
9.02%
—
0.07
FCF per share¥
0.16
0.18
0.17
0.16
0.16
0.16
0.14
0.16
0.15
0.15
0.11
(1.91%)
0.08%
—
0.17
Dividend per sh¥
0.29
0.29
0.34
0.32
0.38
0.42
0.49
0.56
0.63
0.64
0.10
11.22%
8.72%
—
6.09
Div yield (avg)%
18.96
16.33
14.28
11.36
9.81
11.48
11.77
10.64
10.02
11.63
17.47
11.48
11.56
73
24.24
Payout ratio%
13.23
10.57
11.89
9.19
8.00
9.10
6.24
4.40
3.30
5.56
18.56
5.56
8.55
30
4.033
Shares (diluted)B
5.194
5.571
6.117
5.592
5.232
5.228
5.461
4.810
4.856
4.764
4.045
(1.85%)
0.13%
78
11.12
Buyback yield%
24.68
22.20
24.57
24.38
25.59
23.13
25.49
23.79
26.08
24.25
14.27
24.25
24.48
55
0.864
D/E ratiox
1.375
1.411
1.262
1.357
1.313
1.200
1.086
1.117
1.042
0.969
1.486
1.086
1.231
47
0.998
Enterprise value¥B
3.454
3.794
3.842
4.430
5.278
5.760
7.017
7.828
8.015
8.601
1.756
10.26%
10.35%
76
0.423
LT debt¥B
2.530
2.657
2.604
2.596
2.349
2.539
2.790
2.510
2.299
2.091
0.335
(2.30%)
(2.43%)
78
Revenue
¥2.032B
0.99%
1.00×
Cost of revenue
¥1.423B
0.99%
1.00×
Operating expenses
¥352.0M
0.61%
0.96×
Goodwill & intangibles
17.14%
Spread over hurdle
(3.74%)