2.386
Revenue¥B
2.709
2.664
2.623
2.687
2.717
2.665
2.631
2.705
2.716
2.795
2.480
0.57%
0.17%
8
25.68
Revenue growth%
11.84
11.19
9.43
11.69
9.73
9.76
7.30
8.21
6.68
6.81
29.72
7.30
9.58
86
4.32
Gross margin%
0.40
1.14
1.18
1.84
2.60
3.70
1.27
0.40
3.36
5.65
9.65
3.36
1.55
32
19.26
Operating margin%
11.07
12.96
14.92
12.97
13.21
15.61
15.53
17.80
16.51
14.04
10.38
15.61
14.48
81
18.21
Net margin%
15.05
15.81
15.43
15.56
15.96
14.01
13.66
15.53
15.88
15.03
20.16
15.03
15.48
78
19.24
P/E ratio (avg)x
18.88
19.47
22.28
22.47
23.10
24.74
26.17
25.96
31.02
33.89
16.63
26.17
23.92
78
37.74
EV/EBITx
8.143
7.457
7.314
6.786
6.355
6.400
6.408
6.133
5.618
5.838
22.30
6.133
6.404
39
16.95
FCF yield (avg)%
25.37
27.53
27.42
25.39
22.43
24.13
22.62
19.94
18.15
20.10
29.60
20.10
23.38
17
15.28
FCF margin%
21.09
23.26
25.91
24.45
25.02
24.57
26.18
24.20
27.03
29.92
25.65
26.18
24.80
80
0.560
FCF / Net incomex
1.000
0.883
0.851
0.894
0.972
0.868
0.848
0.819
0.803
0.800
0.444
0.819
0.859
32
28.96
ROIC%
16.92
16.28
15.45
16.14
17.45
15.25
15.72
14.27
11.81
10.03
15.96
14.27
15.59
86
19.20
Return on equity%
14.70
12.39
13.61
10.99
12.58
11.07
9.07
11.55
10.47
12.40
21.52
11.07
11.97
70
8.84
Return on assets%
11.86
10.14
7.53
8.51
7.56
9.35
7.99
10.53
11.31
13.76
4.89
10.53
9.74
29
0.74
EPS¥
0.35
0.36
0.42
0.47
0.53
0.62
0.61
0.57
0.54
0.63
0.78
3.61%
7.84%
—
15.52
EPS growth%
14.06
12.09
12.08
13.52
16.49
15.68
15.77
15.93
13.80
11.92
15.57
15.68
13.93
91
0.70
Bookvalue per sh¥
1.08
1.22
1.12
1.26
1.44
1.49
1.39
1.52
1.43
1.62
0.13
2.46%
5.13%
—
0.48
FCF per share¥
0.10
0.11
0.09
0.10
0.11
0.11
0.10
0.09
0.10
0.08
0.15
(5.02%)
(2.95%)
—
0.71
Dividend per sh¥
0.59
0.60
0.60
0.58
0.64
0.64
0.64
0.64
0.58
0.62
0.53
(0.43%)
1.63%
—
16.05
Div yield (avg)%
7.79
5.05
5.36
4.98
6.67
5.52
3.65
1.92
1.10
0.70
8.49
1.92
5.02
80
10.57
Payout ratio%
19.56
19.42
17.73
15.63
16.22
14.99
16.99
18.26
18.37
19.09
3.16
18.26
17.99
41
1.898
Shares (diluted)B
2.036
1.935
2.005
2.124
2.247
2.091
2.069
2.045
2.141
2.275
1.877
0.24%
0.83%
24
29.74
Buyback yield%
3.09
0.79
1.12
3.89
3.54
3.86
5.34
8.14
6.14
5.49
2.07
5.49
3.88
34
1.437
D/E ratiox
1.025
1.051
1.145
1.320
1.488
1.624
1.771
1.920
2.052
2.421
1.537
1.920
1.556
79
0.810
Enterprise value¥B
1.500
1.582
1.625
1.641
1.612
1.901
2.180
2.364
2.277
2.663
0.160
10.56%
6.45%
56
1.118
LT debt¥B
2.616
2.232
1.963
1.955
2.104
1.853
1.731
1.687
1.634
1.709
1.832
(4.07%)
(4.51%)
10
Revenue
¥2.795B
0.17%
1.00×
Cost of revenue
¥1.324B
0.19%
1.00×
Operating expenses
¥524.7M
0.74%
1.06×
Goodwill & intangibles
21.51%
Property and equipment
15.82%
Spread over hurdle
45.33%