0.339
Revenue¥B
1.511
1.509
1.494
1.520
1.511
1.559
1.598
1.600
1.629
1.636
0.371
1.61%
1.12%
64
21.37
Revenue growth%
11.85
13.96
12.23
9.32
10.29
8.77
11.16
9.92
8.05
5.28
9.76
8.77
10.10
26
14.03
Gross margin%
1.70
2.21
0.40
1.63
2.45
4.55
3.44
4.84
2.63
5.48
22.86
4.55
2.54
30
8.77
Operating margin%
6.10
3.13
3.49
5.94
3.12
2.79
2.91
2.18
0.40
0.40
8.65
2.18
3.01
94
25.01
Net margin%
17.73
17.60
15.75
15.09
15.86
12.92
15.40
14.75
15.75
16.88
22.10
15.40
15.75
14
6.539
P/E ratio (avg)x
17.22
16.66
17.04
17.12
16.06
14.43
14.21
15.40
14.20
12.77
31.75
14.21
15.73
39
8.704
EV/EBITx
34.88
38.59
44.05
49.36
51.09
54.83
57.15
56.12
60.06
62.52
30.55
57.15
52.96
75
2.92
FCF yield (avg)%
4.21
1.68
0.78
3.19
3.34
2.16
0.63
0.48
0.40
2.20
12.82
0.63
1.92
19
16.42
FCF margin%
12.28
14.89
16.24
17.33
18.88
21.23
21.03
19.23
16.46
16.53
9.35
19.23
16.93
79
0.508
FCF / Net incomex
0.697
0.659
0.673
0.654
0.635
0.641
0.703
0.732
0.725
0.688
0.846
0.703
0.680
72
24.20
ROIC%
16.41
17.98
17.30
18.35
18.86
20.44
21.67
20.99
18.33
20.07
15.42
20.44
18.61
33
11.35
Return on equity%
24.60
22.74
20.80
22.73
24.25
25.72
27.22
24.94
27.51
27.27
8.13
27.22
24.77
87
27.18
Return on assets%
20.38
21.53
18.60
16.46
19.34
20.24
21.00
23.20
20.84
20.64
8.85
20.84
20.51
40
0.45
EPS¥
0.28
0.27
0.27
0.28
0.25
0.28
0.25
0.21
0.20
0.21
0.48
(4.19%)
(2.55%)
—
6.88
EPS growth%
23.35
21.98
24.53
25.94
26.56
23.59
25.39
25.21
25.95
25.75
9.31
25.39
25.30
80
0.28
Bookvalue per sh¥
0.65
0.63
0.66
0.68
0.66
0.71
0.70
0.77
0.85
0.87
0.42
5.86%
3.36%
—
0.31
FCF per share¥
0.35
0.30
0.29
0.28
0.28
0.24
0.25
0.26
0.22
0.19
0.23
(8.18%)
(6.08%)
—
0.28
Dividend per sh¥
0.31
0.28
0.30
0.32
0.32
0.36
0.36
0.40
0.41
0.42
0.32
5.78%
3.88%
—
17.21
Div yield (avg)%
8.92
8.10
10.74
11.36
13.74
12.18
11.97
14.64
13.33
13.45
24.51
13.33
12.07
10
6.85
Payout ratio%
9.54
9.60
9.93
7.68
10.33
8.90
10.33
9.43
9.07
6.80
28.24
9.07
9.48
60
1.607
Shares (diluted)B
1.578
1.663
1.620
1.635
1.578
1.443
1.350
1.435
1.373
1.310
1.613
(3.66%)
(2.26%)
92
18.21
Buyback yield%
0.97
2.48
0.40
2.04
0.40
0.40
2.65
0.53
0.40
1.39
24.11
0.53
0.75
22
0.800
D/E ratiox
0.722
0.793
0.952
0.966
1.024
1.018
1.082
1.303
1.339
1.469
0.933
1.303
1.021
88
989.1
Enterprise value¥M
371.7
416.7
465.3
526.3
500.0
530.9
501.4
481.2
536.7
547.1
963.4
1.81%
4.32%
79
1.026
LT debt¥B
1.299
1.385
1.541
1.708
1.936
2.108
2.029
2.095
2.041
1.999
1.167
0.65%
3.99%
81
Revenue
¥1.636B
1.12%
1.00×
Cost of revenue
¥1.118B
0.90%
0.98×
Operating expenses
¥343.5M
1.20%
1.01×
Property and equipment
17.88%
Goodwill & intangibles
15.21%
Spread over hurdle
(0.64%)