1.642
Revenue¥B
1.799
1.799
1.772
1.788
1.827
1.867
1.889
1.889
1.867
1.904
1.836
0.83%
0.62%
15
27.05
Revenue growth%
0.40
0.40
0.40
0.40
0.64
1.35
0.78
0.40
2.84
5.76
5.97
1.35
0.52
33
2.24
Gross margin%
22.74
22.29
22.67
23.58
21.97
22.62
20.56
19.11
20.25
19.18
28.28
20.25
22.13
26
5.25
Operating margin%
21.26
21.18
18.84
21.83
19.82
18.09
16.63
19.31
21.46
20.54
5.02
19.31
20.18
45
3.42
Net margin%
15.50
16.18
15.10
14.17
14.10
15.21
14.40
14.96
14.30
12.24
10.89
14.40
14.68
47
31.85
P/E ratio (avg)x
27.75
29.20
28.76
31.45
35.32
32.37
29.02
28.47
25.75
23.56
6.588
28.47
28.89
74
12.86
EV/EBITx
16.59
17.81
16.65
16.31
15.22
14.10
13.15
14.27
13.66
14.73
28.76
14.10
14.98
86
4.14
FCF yield (avg)%
28.63
27.53
28.63
27.00
28.52
31.40
30.23
30.54
29.29
26.40
19.30
30.23
28.63
29
16.40
FCF margin%
5.63
8.59
10.91
12.78
9.91
11.59
14.38
16.45
15.21
15.78
16.68
15.21
12.19
75
1.600
FCF / Net incomex
1.033
0.910
0.802
0.836
0.765
0.808
0.764
0.741
0.690
0.669
0.132
0.741
0.784
61
15.37
ROIC%
3.60
5.30
8.28
9.44
12.14
9.81
7.15
5.18
3.46
1.36
7.15
5.18
6.22
15
10.75
Return on equity%
23.22
22.90
23.16
20.79
23.07
24.06
26.74
27.72
27.86
28.46
12.66
27.72
23.64
61
20.64
Return on assets%
9.12
6.29
7.94
9.05
9.52
10.08
7.53
8.60
8.68
6.63
3.07
8.60
8.64
11
0.69
EPS¥
0.40
0.36
0.34
0.30
0.33
0.35
0.32
0.32
0.35
0.39
0.77
3.52%
(0.68%)
—
9.80
EPS growth%
23.22
22.14
21.97
20.06
21.66
19.51
21.21
22.23
19.59
21.51
4.75
21.21
21.58
92
0.50
Bookvalue per sh¥
0.21
0.22
0.21
0.21
0.20
0.19
0.19
0.21
0.20
0.19
0.45
(0.75%)
(1.03%)
—
0.41
FCF per share¥
1.08
1.24
1.29
1.29
1.29
1.41
1.62
1.85
2.02
1.88
0.35
7.95%
7.37%
—
0.35
Dividend per sh¥
0.17
0.16
0.15
0.16
0.16
0.17
0.17
0.18
0.17
0.17
0.32
1.99%
(1.18%)
—
10.71
Div yield (avg)%
27.58
29.09
30.02
29.47
30.06
30.55
28.36
30.60
28.90
26.15
23.37
28.90
29.28
41
7.12
Payout ratio%
26.40
28.00
30.83
31.09
33.13
32.39
34.56
33.87
36.38
34.51
9.07
34.51
32.76
44
490.0
Shares (diluted)M
372.0
354.3
366.4
347.7
325.1
350.4
346.2
364.6
324.6
338.0
482.6
0.78%
(0.56%)
88
8.76
Buyback yield%
4.18
6.50
5.37
6.47
6.69
8.81
6.84
6.20
7.99
6.05
25.52
6.84
6.49
68
0.875
D/E ratiox
0.910
1.010
1.114
1.096
1.227
1.186
1.111
1.187
1.310
1.441
1.734
1.187
1.150
36
213.4
Enterprise value¥M
60.14
57.94
61.68
57.29
50.45
46.55
41.15
37.62
36.59
31.50
515.5
(8.99%)
(6.70%)
61
1.697
LT debt¥B
1.696
1.975
1.955
2.232
2.227
2.423
2.566
3.038
3.285
3.755
1.137
11.01%
8.01%
91
Revenue
¥1.904B
0.62%
1.00×
Cost of revenue
¥1.313B
0.46%
0.98×
Operating expenses
¥300.5M
0.45%
0.98×
Goodwill & intangibles
15.96%
Property and equipment
14.95%
Spread over hurdle
(1.06%)