0.570
Revenue¥B
0.660
0.706
0.768
0.854
0.942
1.016
1.099
1.185
1.277
1.404
0.586
8.31%
8.77%
65
3.47
Revenue growth%
28.94
26.76
28.52
30.07
31.25
33.96
33.37
34.42
33.16
32.26
15.41
33.37
31.76
25
24.69
Gross margin%
11.98
11.39
10.06
10.01
10.82
10.85
9.93
8.92
6.69
4.49
29.59
8.92
10.03
7
17.08
Operating margin%
2.77
3.54
0.63
1.27
3.48
5.64
4.70
6.63
7.96
8.07
11.65
6.63
4.12
86
12.03
Net margin%
5.28
7.59
6.10
7.64
9.48
7.02
7.25
8.74
10.27
7.71
16.52
7.71
7.62
18
26.56
P/E ratio (avg)x
37.84
37.12
43.28
47.11
54.65
53.23
60.10
65.24
67.94
71.22
18.17
65.24
53.94
30
25.38
EV/EBITx
19.51
17.38
18.99
20.55
19.77
17.83
16.51
15.65
15.66
16.13
12.40
16.13
17.60
28
10.67
FCF yield (avg)%
12.49
15.20
17.56
16.22
18.97
21.25
19.79
22.70
21.20
18.52
4.69
21.20
18.74
8
19.33
FCF margin%
15.47
15.93
13.11
15.04
13.88
14.06
13.66
13.21
10.22
9.70
18.73
13.21
13.77
91
0.579
FCF / Net incomex
0.519
0.518
0.493
0.552
0.582
0.643
0.708
0.763
0.794
0.758
1.757
0.758
0.613
85
24.51
ROIC%
7.17
8.47
9.71
9.34
9.46
9.35
7.34
10.20
12.54
12.38
4.29
10.20
9.40
43
16.79
Return on equity%
10.72
10.71
10.79
9.32
10.54
7.96
9.03
11.45
14.18
13.36
18.62
11.45
10.72
43
17.52
Return on assets%
12.61
10.33
7.67
6.12
5.40
8.22
10.30
9.36
6.39
4.18
19.90
8.22
7.95
55
0.19
EPS¥
0.23
0.26
0.29
0.34
0.39
0.44
0.49
0.49
0.52
0.53
0.20
6.35%
10.34%
—
29.43
EPS growth%
4.73
4.36
2.89
3.81
2.10
4.15
4.64
3.45
5.16
5.26
11.75
4.64
4.25
9
0.28
Bookvalue per sh¥
0.55
0.61
0.53
0.52
0.55
0.59
0.60
0.60
0.57
0.52
0.08
(0.81%)
0.05%
—
0.55
FCF per share¥
0.48
0.47
0.54
0.55
0.65
0.72
0.77
0.83
0.91
0.89
0.20
6.50%
6.37%
—
0.14
Dividend per sh¥
0.26
0.28
0.31
0.32
0.28
0.25
0.23
0.24
0.22
0.23
0.42
(4.17%)
(2.29%)
—
29.76
Div yield (avg)%
19.09
18.43
17.35
20.30
18.01
18.30
20.67
23.23
21.40
18.66
24.43
20.67
18.88
16
12.00
Payout ratio%
15.32
12.34
9.45
8.99
9.08
10.26
12.87
14.58
14.89
13.62
26.81
13.62
12.61
79
0.801
Shares (diluted)B
1.158
1.162
1.108
1.207
1.192
1.264
1.175
1.326
1.311
1.213
0.801
0.34%
0.29%
22
12.17
Buyback yield%
7.45
5.52
6.42
9.26
11.26
10.26
10.55
8.13
10.98
11.96
20.51
10.55
9.76
18
0.739
D/E ratiox
0.507
0.514
0.479
0.469
0.499
0.536
0.608
0.705
0.695
0.793
0.151
0.695
0.525
65
0.131
Enterprise value¥B
0.431
0.454
0.448
0.457
0.481
0.478
0.458
0.528
0.509
0.499
1.136
0.73%
1.63%
9
1.409
LT debt¥B
0.986
1.087
0.956
0.890
0.811
0.800
0.722
0.775
0.743
0.727
0.630
(2.15%)
(3.89%)
18
Revenue
¥1.404B
8.77%
1.00×
Cost of revenue
¥895.3M
8.63%
0.99×
Operating expenses
¥224.3M
9.65%
1.08×
Goodwill & intangibles
18.92%
Spread over hurdle
(4.82%)