0.198
Revenue¥B
1.200
1.227
1.238
1.305
1.375
1.397
1.428
1.447
1.465
1.484
0.219
1.54%
2.53%
24
13.76
Revenue growth%
16.70
14.83
15.30
12.67
11.77
14.06
13.99
16.32
16.05
15.80
19.81
15.80
15.06
39
23.89
Gross margin%
9.82
12.03
9.12
7.47
8.52
7.56
6.29
5.68
5.78
4.31
23.84
5.78
7.52
45
26.63
Operating margin%
28.96
31.32
33.65
33.18
32.44
34.95
32.50
29.66
32.63
33.63
3.74
32.63
32.57
27
7.80
Net margin%
32.88
33.95
34.61
37.07
39.00
41.80
44.47
46.64
48.38
46.86
22.90
46.64
40.40
28
12.68
P/E ratio (avg)x
28.56
26.60
30.57
31.74
30.06
29.38
33.38
32.06
30.86
33.01
19.39
32.06
30.71
32
24.07
EV/EBITx
40.70
42.15
49.79
56.74
64.35
70.97
76.38
75.00
75.81
73.18
25.57
75.00
67.66
42
15.44
FCF yield (avg)%
19.16
19.12
19.30
18.41
16.49
15.07
15.65
12.87
14.66
12.74
17.28
14.66
16.07
50
5.36
FCF margin%
34.72
37.51
38.83
37.85
35.15
36.39
37.36
36.32
37.04
38.58
13.92
37.04
37.20
51
0.617
FCF / Net incomex
0.394
0.424
0.432
0.429
0.422
0.476
0.454
0.525
0.611
0.587
1.254
0.525
0.443
55
7.02
ROIC%
20.08
18.14
19.29
16.67
16.14
16.02
17.14
17.49
14.62
14.22
29.16
16.02
16.90
60
26.88
Return on equity%
18.55
18.41
18.29
15.80
13.25
13.50
12.05
13.14
14.67
15.54
29.56
13.50
15.10
84
18.63
Return on assets%
0.40
1.65
4.41
2.61
0.40
0.44
0.40
0.40
0.40
0.40
2.12
0.40
0.40
15
0.29
EPS¥
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.32
(2.49%)
(4.66%)
—
12.32
EPS growth%
12.62
11.04
9.36
9.84
8.87
11.13
11.99
9.77
11.89
10.04
5.82
11.13
10.54
89
0.29
Bookvalue per sh¥
0.21
0.22
0.21
0.19
0.18
0.19
0.18
0.19
0.21
0.23
0.24
5.75%
0.62%
—
0.23
FCF per share¥
0.39
0.44
0.46
0.50
0.51
0.48
0.46
0.44
0.48
0.50
0.39
(0.11%)
2.94%
—
0.32
Dividend per sh¥
0.09
0.10
0.09
0.07
0.08
0.08
0.08
0.07
0.08
0.07
0.07
(3.11%)
(3.87%)
—
29.55
Div yield (avg)%
16.00
16.56
16.17
13.78
12.67
10.15
10.57
10.77
11.52
10.31
14.70
10.57
12.09
67
6.52
Payout ratio%
20.90
23.06
25.21
24.46
24.26
22.45
25.15
26.69
27.64
29.04
21.35
26.69
24.81
7
1.161
Shares (diluted)B
1.902
2.257
2.508
2.701
3.252
3.510
3.643
3.987
4.328
4.680
1.156
7.55%
10.59%
14
22.86
Buyback yield%
8.85
10.26
7.31
7.68
7.43
6.19
4.02
3.66
6.09
3.72
17.12
4.02
6.75
50
1.641
D/E ratiox
1.356
1.234
1.168
1.242
1.257
1.146
1.209
1.176
1.198
1.177
0.650
1.177
1.204
68
0.790
Enterprise value¥B
0.915
1.011
1.072
1.264
1.499
1.567
1.561
1.536
1.670
1.970
0.644
5.62%
9.65%
5
0.661
LT debt¥B
1.042
1.163
1.229
1.219
1.349
1.379
1.304
1.279
1.270
1.294
1.555
(0.83%)
2.95%
69
Revenue
¥1.484B
2.53%
1.00×
Cost of revenue
¥901.2M
2.22%
0.97×
Operating expenses
¥264.8M
2.69%
1.02×
Cash and investments
18.57%
Spread over hurdle
14.63%