0.755
Revenue¥B
2.903
2.982
3.107
3.151
3.214
3.246
3.255
3.270
3.338
3.396
0.796
1.11%
1.84%
39
4.40
Revenue growth%
23.96
22.22
23.48
23.33
20.84
18.62
17.40
17.95
15.61
16.92
29.00
17.40
19.73
94
7.50
Gross margin%
23.78
23.06
24.97
26.33
26.52
25.99
24.08
21.79
23.96
21.75
21.30
23.96
24.02
84
13.96
Operating margin%
20.07
18.08
20.84
22.43
24.70
23.85
24.50
23.35
21.31
22.40
21.97
23.35
22.42
58
22.70
Net margin%
23.08
22.98
22.12
23.00
21.35
22.58
25.17
26.44
28.80
30.36
14.85
26.44
23.04
64
32.20
P/E ratio (avg)x
16.46
17.97
16.82
16.22
17.82
19.39
21.91
23.06
22.01
20.00
9.362
21.91
18.68
48
33.36
EV/EBITx
32.66
30.95
32.57
34.29
30.81
27.12
27.51
28.92
27.07
29.49
33.54
27.51
30.15
12
10.47
FCF yield (avg)%
3.94
0.95
3.78
1.38
0.40
3.09
5.24
6.47
8.12
7.26
23.43
6.47
3.86
23
12.27
FCF margin%
3.89
4.20
2.35
3.56
0.59
0.40
0.40
2.38
0.40
0.40
28.62
0.40
1.47
65
1.004
FCF / Net incomex
0.454
0.471
0.466
0.513
0.494
0.507
0.578
0.550
0.592
0.662
0.684
0.578
0.510
88
10.07
ROIC%
17.62
14.88
17.40
16.36
17.39
17.01
15.98
13.23
14.44
16.59
9.83
15.98
16.48
68
8.75
Return on equity%
7.41
6.23
3.56
0.98
2.11
4.22
5.64
5.74
6.50
6.72
23.29
5.74
5.69
37
15.65
Return on assets%
4.24
2.76
2.43
4.88
4.11
6.70
4.14
3.93
3.49
5.32
7.15
4.14
4.12
48
0.10
EPS¥
0.23
0.26
0.30
0.33
0.35
0.40
0.48
0.58
0.57
0.67
0.10
14.00%
12.98%
—
17.84
EPS growth%
16.94
15.07
12.27
11.83
11.72
13.91
14.08
15.01
15.03
15.97
21.69
15.01
14.55
88
0.26
Bookvalue per sh¥
0.25
0.27
0.26
0.27
0.28
0.28
0.33
0.32
0.32
0.35
0.25
4.52%
3.10%
—
0.28
FCF per share¥
0.08
0.08
0.09
0.10
0.10
0.11
0.12
0.11
0.12
0.13
0.21
4.67%
4.48%
—
0.09
Dividend per sh¥
0.14
0.12
0.12
0.11
0.11
0.10
0.10
0.11
0.10
0.09
0.13
(3.63%)
(3.35%)
—
8.11
Div yield (avg)%
3.11
5.72
5.68
3.09
5.21
7.38
9.99
11.90
11.88
12.27
2.45
11.88
6.55
72
29.66
Payout ratio%
22.21
23.67
26.54
24.22
21.97
20.50
20.62
20.23
18.37
19.67
23.28
20.23
21.30
62
3.327
Shares (diluted)B
2.730
2.751
2.813
2.625
2.491
2.665
2.812
2.686
2.817
2.429
3.217
(0.50%)
(2.10%)
13
18.70
Buyback yield%
18.83
19.22
21.82
19.42
19.77
22.76
25.39
27.69
30.03
27.15
13.34
27.15
22.29
60
1.086
D/E ratiox
1.253
1.382
1.309
1.235
1.261
1.218
1.142
1.111
1.236
1.222
0.987
1.218
1.236
52
2,464
Enterprise value¥M
972.0
948.5
852.2
864.3
783.9
848.3
831.5
831.0
741.3
667.1
617.3
(3.18%)
(3.08%)
22
2.519
LT debt¥B
2.484
2.171
2.207
2.268
2.121
1.945
2.086
1.991
2.191
2.220
1.255
0.92%
(0.82%)
45
Revenue
¥3.396B
1.84%
1.00×
Cost of revenue
¥1.676B
1.67%
0.98×
Operating expenses
¥617.4M
2.15%
1.03×
Goodwill & intangibles
16.31%
Property and equipment
15.82%
Spread over hurdle
23.13%