2.506
Revenue¥B
3.308
3.457
3.697
3.785
3.953
4.173
4.359
4.525
4.676
4.826
2.561
4.07%
4.14%
16
17.16
Revenue growth%
15.88
15.95
17.54
17.46
20.36
23.16
20.67
18.41
17.62
17.23
18.24
18.41
17.58
38
10.39
Gross margin%
1.11
0.40
0.73
2.27
0.82
3.03
0.40
3.29
4.29
6.32
11.77
3.29
1.69
62
11.74
Operating margin%
25.16
24.09
23.91
26.15
25.68
25.60
27.75
30.59
32.17
29.60
27.47
29.60
25.91
43
22.45
Net margin%
26.48
25.26
25.71
23.48
21.68
19.21
19.98
19.80
19.67
20.79
2.97
19.80
21.24
53
29.55
P/E ratio (avg)x
29.87
26.38
26.07
25.92
28.37
27.26
25.97
28.23
26.38
26.98
17.89
26.98
26.68
60
10.75
EV/EBITx
29.45
31.17
32.57
33.49
39.50
46.90
47.38
54.69
62.04
65.77
13.81
54.69
43.20
6
21.24
FCF yield (avg)%
12.11
10.57
12.48
10.39
11.70
10.55
11.51
14.08
11.57
9.23
11.53
11.51
11.54
28
10.34
FCF margin%
27.52
26.65
27.87
26.86
25.39
24.86
24.09
24.89
23.33
23.79
9.60
24.09
25.14
87
1.579
FCF / Net incomex
0.519
0.583
0.629
0.610
0.629
0.652
0.616
0.588
0.574
0.638
1.315
0.616
0.613
53
5.49
ROIC%
6.64
8.46
8.90
10.31
10.72
13.25
14.38
14.16
12.03
14.52
5.58
14.16
11.38
44
10.29
Return on equity%
15.78
15.37
18.24
17.84
16.33
19.14
18.00
20.99
18.13
20.72
14.98
19.14
18.06
91
22.62
Return on assets%
9.83
12.78
14.09
14.27
13.85
12.76
10.39
12.84
15.00
16.02
8.35
12.84
13.34
56
0.40
EPS¥
0.44
0.50
0.47
0.44
0.47
0.46
0.43
0.40
0.43
0.45
0.42
(1.19%)
0.39%
—
15.14
EPS growth%
7.03
7.03
7.65
7.86
5.04
3.72
1.11
3.25
5.53
7.56
5.43
3.72
6.28
30
0.26
Bookvalue per sh¥
0.22
0.20
0.18
0.17
0.18
0.19
0.17
0.16
0.17
0.17
0.47
(0.91%)
(2.71%)
—
0.12
FCF per share¥
0.43
0.44
0.40
0.38
0.38
0.40
0.36
0.39
0.42
0.38
0.51
(0.03%)
(2.28%)
—
0.20
Dividend per sh¥
0.38
0.39
0.39
0.40
0.38
0.38
0.37
0.40
0.36
0.38
0.08
(0.19%)
0.16%
—
22.56
Div yield (avg)%
29.54
28.85
26.89
26.28
25.07
27.74
26.36
23.83
24.59
25.92
16.02
25.92
26.32
78
20.35
Payout ratio%
27.50
27.17
28.08
28.28
26.64
23.89
26.01
24.26
26.54
26.17
21.67
26.01
26.59
6
2.060
Shares (diluted)B
2.427
2.224
2.460
2.476
2.384
2.675
2.525
2.533
2.462
2.363
2.007
(0.17%)
(0.91%)
93
26.65
Buyback yield%
10.28
11.98
9.68
12.32
14.99
15.28
12.80
10.49
10.01
7.45
26.47
10.49
11.24
91
0.919
D/E ratiox
0.779
0.812
0.701
0.764
0.783
0.847
0.749
0.662
0.719
0.742
1.534
0.742
0.757
8
0.688
Enterprise value¥B
2.406
2.225
2.165
2.143
1.824
1.714
1.861
1.648
1.608
1.631
1.411
(2.21%)
(3.33%)
42
1.478
LT debt¥B
3.443
3.733
3.567
3.155
2.726
2.479
2.681
2.603
2.795
2.851
3.478
0.90%
(1.51%)
53
Revenue
¥4.826B
4.14%
1.00×
Cost of revenue
¥3.096B
3.88%
0.97×
Operating expenses
¥705.9M
5.10%
1.10×
Property and equipment
16.89%
Goodwill & intangibles
16.85%
Spread over hurdle
24.59%