2.042
Revenue¥B
0.956
1.028
1.120
1.215
1.290
1.398
1.522
1.598
1.754
1.903
2.116
8.09%
8.09%
90
18.19
Revenue growth%
30.04
30.64
30.04
27.73
26.49
24.45
26.45
29.12
30.78
30.49
28.87
29.12
29.58
74
2.70
Gross margin%
24.39
27.20
27.64
25.19
28.03
25.94
24.78
22.23
21.22
20.95
29.49
22.23
24.98
51
2.62
Operating margin%
0.40
0.40
0.40
0.40
0.40
2.01
2.99
2.78
0.40
0.40
13.09
2.01
0.40
90
27.25
Net margin%
13.62
11.59
11.56
11.09
10.15
10.71
9.86
12.22
15.19
15.74
29.60
12.22
11.57
42
15.46
P/E ratio (avg)x
22.21
21.37
20.52
20.14
20.49
18.83
17.26
17.01
15.75
15.30
33.73
17.01
19.48
13
13.70
EV/EBITx
48.78
46.31
50.29
56.60
60.49
65.99
77.93
81.18
83.94
98.75
18.85
81.18
63.24
17
2.83
FCF yield (avg)%
9.78
11.59
9.95
8.50
7.23
7.22
7.41
4.47
2.42
3.82
13.72
4.47
7.32
31
2.74
FCF margin%
6.95
9.19
10.11
7.67
7.93
8.30
8.42
8.61
10.73
13.70
10.78
8.61
8.51
29
1.375
FCF / Net incomex
0.920
0.998
0.954
0.975
0.997
0.928
0.992
1.031
0.959
1.017
0.454
0.992
0.983
81
20.94
ROIC%
16.74
18.73
21.25
19.76
20.78
21.28
23.21
23.43
21.67
19.81
26.38
21.67
21.02
18
22.92
Return on equity%
10.86
8.66
11.47
10.63
12.41
11.52
12.10
13.77
13.99
14.97
28.40
13.77
11.81
31
21.45
Return on assets%
21.64
20.26
20.76
22.27
25.07
22.12
22.88
23.90
21.60
20.34
18.79
22.12
21.88
93
1.03
EPS¥
0.78
0.81
0.87
1.01
0.97
1.03
1.03
1.20
1.20
1.14
1.14
3.22%
4.55%
—
15.92
EPS growth%
7.18
6.22
8.33
7.83
5.88
7.72
8.48
6.19
7.23
5.64
15.39
7.23
7.21
42
1.11
Bookvalue per sh¥
0.72
0.74
0.78
0.66
0.59
0.56
0.56
0.60
0.65
0.68
1.18
2.82%
(1.89%)
—
1.23
FCF per share¥
0.52
0.57
0.65
0.63
0.61
0.66
0.69
0.71
0.67
0.61
1.21
(0.01%)
2.88%
—
0.33
Dividend per sh¥
0.27
0.30
0.34
0.37
0.44
0.45
0.42
0.49
0.50
0.56
0.23
5.31%
7.09%
—
21.75
Div yield (avg)%
8.29
7.16
8.15
8.44
7.54
7.93
10.19
10.81
13.64
14.87
24.89
10.81
8.37
43
21.76
Payout ratio%
16.12
14.61
11.93
12.54
11.35
12.47
11.02
9.88
11.95
12.49
2.84
11.95
12.21
91
0.416
Shares (diluted)B
0.568
0.620
0.642
0.643
0.753
0.893
0.951
1.097
1.313
1.549
0.421
15.51%
10.57%
54
23.03
Buyback yield%
13.50
13.02
11.43
10.08
10.46
8.27
7.66
6.90
6.95
7.92
14.87
7.66
9.17
79
0.104
D/E ratiox
1.291
1.170
1.273
1.397
1.397
1.529
1.657
1.868
1.987
2.227
0.869
1.868
1.463
35
334.7
Enterprise value¥M
804.8
775.2
816.9
860.0
849.3
798.9
831.3
766.4
763.3
823.4
655.6
(0.62%)
0.77%
24
0.997
LT debt¥B
0.836
0.794
0.874
0.876
0.816
0.828
0.745
0.734
0.718
0.739
1.219
(1.95%)
(0.79%)
26
Revenue
¥1.903B
8.09%
1.00×
Cost of revenue
¥1.066B
8.36%
1.03×
Operating expenses
¥276.6M
8.04%
1.00×
Cash and investments
17.37%
Goodwill & intangibles
16.79%
Spread over hurdle
18.41%