0.234
Revenue¥B
1.177
1.279
1.395
1.481
1.597
1.705
1.818
1.938
2.121
2.290
0.253
7.48%
7.88%
43
6.75
Revenue growth%
14.02
15.85
17.77
16.97
15.53
12.87
14.28
13.29
14.79
16.94
2.15
14.28
15.16
58
29.57
Gross margin%
2.81
0.40
2.94
3.68
2.10
0.49
1.94
0.40
0.98
0.40
21.67
0.49
1.46
13
6.51
Operating margin%
20.91
17.97
17.73
16.92
15.69
18.28
16.36
16.24
13.66
13.84
4.02
16.24
16.64
31
6.12
Net margin%
0.40
0.40
0.40
1.66
0.40
0.40
2.41
0.99
0.40
3.31
23.48
0.99
0.40
9
24.09
P/E ratio (avg)x
32.18
31.56
29.85
26.89
25.58
24.78
23.48
24.27
22.16
22.45
14.12
23.48
25.18
52
12.69
EV/EBITx
19.47
20.32
20.58
21.26
23.75
28.60
28.88
28.48
28.81
33.35
9.238
28.81
26.11
40
6.06
FCF yield (avg)%
20.78
22.65
24.17
24.10
24.39
26.49
28.20
30.19
27.28
25.42
13.87
27.28
24.90
12
6.13
FCF margin%
17.85
17.77
17.34
14.63
14.63
12.21
11.24
14.23
15.77
15.78
13.05
14.23
15.20
49
0.372
FCF / Net incomex
0.522
0.565
0.523
0.556
0.600
0.656
0.720
0.667
0.703
0.642
0.928
0.667
0.621
93
2.88
ROIC%
26.57
26.06
28.02
26.52
27.51
29.59
26.93
26.95
25.10
22.48
13.39
26.93
26.75
17
26.76
Return on equity%
11.23
9.79
7.47
7.85
8.52
8.50
9.70
8.79
6.79
4.87
9.53
8.50
8.51
42
7.82
Return on assets%
24.09
25.89
24.99
23.84
25.08
23.86
23.16
24.63
25.80
27.72
6.13
24.63
24.81
95
0.43
EPS¥
0.37
0.33
0.37
0.40
0.36
0.31
0.31
0.30
0.31
0.30
0.46
(3.48%)
(2.05%)
—
28.11
EPS growth%
4.36
3.76
6.23
7.96
5.65
8.59
10.12
10.88
11.88
8.94
24.05
10.12
8.27
86
0.40
Bookvalue per sh¥
0.66
0.72
0.77
0.75
0.71
0.77
0.81
0.93
1.01
1.13
0.31
9.77%
6.08%
—
0.45
FCF per share¥
0.36
0.31
0.33
0.33
0.31
0.29
0.28
0.29
0.25
0.22
0.18
(6.79%)
(5.28%)
—
0.23
Dividend per sh¥
0.44
0.44
0.45
0.48
0.50
0.47
0.53
0.56
0.62
0.70
0.14
7.13%
5.74%
—
15.19
Div yield (avg)%
15.93
16.02
18.89
20.82
21.19
22.41
22.11
20.28
18.10
16.78
4.44
20.28
19.58
29
20.51
Payout ratio%
0.40
0.40
0.40
3.17
4.60
6.70
7.30
7.93
5.76
3.71
8.25
6.70
4.16
24
2.374
Shares (diluted)B
4.073
4.340
4.793
5.495
6.477
6.727
7.352
7.457
7.889
7.782
2.452
3.74%
7.10%
53
26.56
Buyback yield%
23.80
22.65
23.51
20.73
20.81
23.35
23.53
24.04
25.06
25.53
28.91
24.04
23.52
29
0.985
D/E ratiox
0.466
0.492
0.536
0.591
0.595
0.611
0.670
0.667
0.740
0.737
1.042
0.670
0.603
37
1,249
Enterprise value¥M
737.1
728.8
760.3
794.6
788.2
703.8
745.1
748.1
823.0
879.7
378.8
2.22%
1.40%
18
1.051
LT debt¥B
1.475
1.496
1.661
1.856
1.757
1.675
1.644
1.817
1.819
2.072
1.413
3.35%
3.56%
85
Revenue
¥2.290B
7.88%
1.00×
Cost of revenue
¥1.545B
8.05%
1.02×
Operating expenses
¥289.3M
7.88%
1.00×
Goodwill & intangibles
18.24%
Property and equipment
16.57%
Spread over hurdle
(2.96%)