1.181
Revenue¥B
6.044
6.157
6.332
6.477
6.501
6.443
6.395
6.448
6.486
6.558
1.253
0.17%
1.04%
18
17.38
Revenue growth%
5.89
8.09
7.33
8.85
5.95
8.24
5.64
6.30
5.42
5.86
5.21
5.86
6.12
88
26.89
Gross margin%
15.07
15.33
17.40
19.46
20.73
17.93
17.96
18.04
15.78
15.74
23.43
17.93
17.66
37
23.87
Operating margin%
16.03
14.07
14.76
15.90
13.61
15.47
17.28
18.43
20.54
18.37
19.02
18.37
15.97
57
13.29
Net margin%
11.33
13.70
16.50
17.47
14.59
16.71
16.68
14.34
15.15
15.70
30.00
15.70
15.43
35
6.968
P/E ratio (avg)x
9.596
10.69
11.74
10.36
9.661
9.979
10.71
11.09
10.63
10.34
8.824
10.63
10.49
8
33.66
EV/EBITx
41.53
42.37
43.35
42.34
48.67
50.41
58.83
63.29
62.99
59.27
18.94
59.27
49.54
71
21.02
FCF yield (avg)%
3.24
2.24
2.90
3.88
5.49
4.27
5.08
2.27
4.83
6.17
25.41
4.83
4.08
58
17.89
FCF margin%
28.21
26.15
26.22
23.49
23.72
20.83
22.76
21.90
19.97
20.26
17.03
20.83
23.13
78
0.264
FCF / Net incomex
2.013
2.309
2.724
2.940
3.168
3.199
3.408
3.991
4.613
5.085
0.227
3.991
3.183
24
11.26
ROIC%
16.11
17.71
18.58
18.15
16.64
17.95
16.97
14.80
17.13
16.30
28.22
16.97
17.05
88
12.53
Return on equity%
8.07
7.13
8.61
8.35
6.99
7.49
9.84
10.53
7.91
9.22
22.78
9.22
8.21
56
18.94
Return on assets%
9.97
10.17
10.57
7.62
6.99
5.27
2.85
0.40
2.92
3.02
26.73
2.92
6.13
67
0.14
EPS¥
0.14
0.14
0.14
0.15
0.17
0.18
0.20
0.24
0.27
0.26
0.15
9.56%
7.84%
—
14.08
EPS growth%
3.57
6.07
9.00
7.07
9.60
8.87
6.04
5.49
4.14
1.27
11.12
5.49
6.06
8
0.07
Bookvalue per sh¥
0.11
0.11
0.11
0.12
0.11
0.12
0.13
0.15
0.16
0.18
0.03
9.66%
5.48%
—
0.03
FCF per share¥
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.06
0.13
(2.87%)
(0.33%)
—
0.13
Dividend per sh¥
0.27
0.30
0.34
0.36
0.35
0.41
0.45
0.47
0.47
0.51
0.15
7.82%
6.98%
—
11.77
Div yield (avg)%
11.78
12.74
14.61
11.72
12.81
15.25
16.67
14.64
13.86
11.15
24.20
14.64
13.33
71
18.14
Payout ratio%
21.31
23.89
25.28
22.59
22.94
24.00
26.29
28.26
29.19
29.99
10.97
28.26
24.64
72
16.35
Shares (diluted)B
19.40
17.75
18.55
20.79
20.40
22.49
22.32
24.45
26.50
27.18
16.94
5.91%
2.53%
52
11.44
Buyback yield%
20.99
21.30
21.53
22.21
20.65
20.75
18.45
16.62
13.76
11.18
22.32
16.62
20.70
63
1.062
D/E ratiox
1.511
1.661
1.721
1.728
1.816
1.893
2.178
2.062
2.112
2.311
1.594
2.112
1.855
15
3.075
Enterprise value¥B
6.216
6.441
6.911
7.821
8.115
8.973
8.786
9.834
11.80
14.20
5.578
11.84%
9.84%
58
3.918
LT debt¥B
5.049
5.201
5.397
4.819
4.279
3.866
3.448
2.995
3.179
2.775
2.156
(8.30%)
(6.97%)
88
Revenue
¥6.558B
1.04%
1.00×
Cost of revenue
¥3.349B
0.78%
0.97×
Operating expenses
¥1.436B
1.46%
1.04×
Goodwill & intangibles
16.01%
Property and equipment
15.36%
Spread over hurdle
20.46%