0.663
Revenue¥B
0.673
0.741
0.819
0.894
0.970
1.050
1.122
1.231
1.329
1.468
0.716
8.64%
8.82%
92
19.66
Revenue growth%
3.30
1.46
0.40
3.15
4.55
2.48
4.18
5.64
6.14
6.88
16.70
5.64
3.74
6
3.54
Gross margin%
28.71
31.38
29.52
27.75
27.84
28.53
29.45
29.95
31.86
34.40
3.60
29.95
29.49
94
2.41
Operating margin%
13.73
14.48
16.61
19.39
17.48
17.42
18.26
15.69
16.65
14.31
20.27
16.65
16.63
9
15.07
Net margin%
28.97
26.00
23.29
24.84
23.70
26.19
23.29
20.35
20.52
19.27
2.89
20.52
23.50
53
12.28
P/E ratio (avg)x
28.71
29.03
28.92
27.93
27.92
32.97
33.48
37.21
38.63
44.30
21.02
37.21
31.00
52
7.345
EV/EBITx
15.32
13.39
14.39
13.11
12.04
12.34
11.61
12.13
10.98
9.663
11.23
11.61
12.23
54
16.28
FCF yield (avg)%
10.66
9.02
6.85
4.62
4.08
3.55
4.68
3.07
1.06
2.61
16.75
3.07
4.35
35
26.60
FCF margin%
29.02
30.70
32.28
29.68
27.47
25.10
26.32
26.69
25.03
26.12
4.18
26.12
27.08
78
1.024
FCF / Net incomex
0.228
0.248
0.260
0.237
0.260
0.276
0.252
0.263
0.248
0.260
0.363
0.260
0.256
20
21.72
ROIC%
12.17
11.38
11.23
9.10
10.16
11.08
8.52
6.73
7.59
8.44
9.51
8.44
9.63
62
24.19
Return on equity%
6.31
7.85
9.90
7.48
6.00
5.16
8.07
10.83
8.14
10.41
27.34
8.14
7.96
88
27.50
Return on assets%
6.26
8.37
9.18
12.01
10.15
10.00
9.55
9.55
11.26
11.07
24.91
10.00
9.77
76
0.19
EPS¥
0.40
0.37
0.32
0.28
0.27
0.23
0.21
0.20
0.20
0.19
0.19
(7.02%)
(6.85%)
—
23.38
EPS growth%
1.51
1.42
1.81
4.30
6.85
7.59
8.78
9.21
11.96
12.75
4.54
9.21
7.22
75
0.61
Bookvalue per sh¥
0.82
0.80
0.76
0.79
0.83
0.88
0.78
0.82
0.73
0.67
0.58
(4.32%)
(1.51%)
—
0.11
FCF per share¥
1.02
0.99
1.03
1.06
1.05
1.20
1.22
1.25
1.37
1.37
0.74
5.33%
3.46%
—
0.24
Dividend per sh¥
0.78
0.90
1.07
1.26
1.29
1.37
1.57
1.88
2.26
2.59
0.54
14.96%
13.25%
—
13.50
Div yield (avg)%
25.19
28.13
25.22
24.19
22.33
19.60
19.07
21.72
20.28
20.72
16.47
20.28
22.03
37
26.29
Payout ratio%
10.39
11.69
14.12
13.11
14.99
15.65
15.13
16.01
17.17
17.29
2.22
16.01
15.06
57
0.997
Shares (diluted)B
1.174
1.305
1.290
1.313
1.158
1.194
1.146
1.156
1.285
1.275
0.966
1.96%
(0.14%)
38
8.54
Buyback yield%
12.42
14.47
17.16
14.20
16.45
14.40
13.65
16.06
14.27
14.49
6.15
14.40
14.44
90
0.202
D/E ratiox
0.932
0.984
1.026
1.009
0.937
0.950
0.997
1.070
1.152
1.218
0.184
1.070
1.003
47
0.908
Enterprise value¥B
0.768
0.832
0.845
0.781
0.837
0.859
0.743
0.735
0.645
0.619
1.119
(5.86%)
(3.69%)
15
1,149
LT debt¥M
389.3
445.0
435.6
436.8
416.4
434.8
432.0
467.0
503.6
523.4
708.3
4.68%
4.64%
18
Revenue
¥1.468B
8.82%
1.00×
Cost of revenue
¥999.4M
8.77%
1.00×
Operating expenses
¥243.8M
8.98%
1.02×
Goodwill & intangibles
18.71%
Property and equipment
13.22%
Spread over hurdle
41.41%