0.746
Revenue¥B
0.817
0.864
0.900
0.924
0.954
0.991
1.036
1.058
1.100
1.169
0.771
4.13%
3.93%
66
20.87
Revenue growth%
7.42
5.52
4.40
2.83
4.71
7.28
9.06
7.45
10.08
8.76
22.53
8.76
7.35
81
16.79
Gross margin%
10.81
7.87
8.56
10.78
12.01
11.31
8.42
8.88
7.00
7.76
28.44
8.42
8.72
67
20.14
Operating margin%
0.40
0.40
2.37
2.62
0.52
0.40
1.36
3.46
3.70
1.39
3.02
1.39
1.37
76
7.99
Net margin%
17.45
19.35
16.96
15.98
13.42
11.75
9.15
11.55
12.50
9.86
6.16
11.55
12.96
64
36.39
P/E ratio (avg)x
26.56
23.59
21.87
21.87
18.52
17.55
18.91
18.21
19.23
16.39
19.76
18.21
19.07
79
22.52
EV/EBITx
30.07
29.95
28.42
28.09
27.51
25.90
24.71
21.36
19.39
20.99
14.04
21.36
26.70
38
7.03
FCF yield (avg)%
32.12
32.85
34.17
33.90
34.84
35.19
33.73
34.08
34.95
32.61
17.58
34.08
33.99
45
24.81
FCF margin%
5.03
3.94
6.07
6.95
7.55
4.87
6.60
6.01
6.16
7.91
17.42
6.16
6.11
53
1.273
FCF / Net incomex
0.470
0.448
0.480
0.521
0.568
0.550
0.522
0.519
0.533
0.594
1.625
0.533
0.521
90
28.71
ROIC%
28.79
29.57
30.28
28.18
26.73
25.30
24.03
25.73
27.42
29.95
21.99
25.73
27.80
48
27.08
Return on equity%
5.68
4.99
3.75
1.22
0.40
2.86
4.51
6.31
4.30
3.84
24.36
4.30
4.07
31
3.81
Return on assets%
22.63
24.77
22.62
20.70
18.02
16.63
17.46
17.77
16.91
14.97
22.06
16.91
17.89
12
1.12
EPS¥
1.44
1.74
1.87
2.17
2.19
2.60
3.13
3.70
3.93
3.84
1.20
11.91%
11.98%
—
12.63
EPS growth%
24.64
26.47
28.50
31.25
31.74
32.14
31.22
31.11
32.76
32.33
29.02
32.14
31.24
69
0.31
Bookvalue per sh¥
0.21
0.22
0.24
0.23
0.25
0.25
0.24
0.27
0.26
0.29
0.96
2.51%
4.93%
—
1.09
FCF per share¥
0.63
0.58
0.62
0.62
0.66
0.68
0.70
0.77
0.76
0.68
0.30
0.63%
1.61%
—
0.93
Dividend per sh¥
0.39
0.42
0.42
0.40
0.38
0.39
0.35
0.36
0.33
0.29
0.26
(5.22%)
(3.50%)
—
11.35
Div yield (avg)%
19.79
17.18
14.97
16.12
17.99
20.59
20.28
18.47
20.01
22.07
28.75
20.28
19.13
62
19.58
Payout ratio%
16.37
18.18
20.36
18.23
20.81
22.67
23.50
20.88
19.76
21.72
24.09
21.72
20.59
75
399.5
Shares (diluted)M
388.1
411.1
387.0
404.0
392.9
411.1
435.5
424.4
470.9
476.7
388.7
3.94%
3.27%
49
9.86
Buyback yield%
21.11
20.34
17.61
16.44
17.17
19.53
20.11
17.49
17.79
16.56
14.60
17.79
17.70
47
1.370
D/E ratiox
1.597
1.521
1.559
1.529
1.340
1.385
1.507
1.342
1.386
1.482
1.225
1.386
1.494
67
106.6
Enterprise value¥M
87.84
88.02
82.30
79.77
85.32
82.06
85.12
90.22
89.80
90.44
769.0
1.17%
(0.37%)
13
348.9
LT debt¥M
856.7
844.7
828.3
864.2
772.8
720.4
777.0
846.9
879.2
906.5
214.6
3.24%
(0.66%)
53
Revenue
¥1.169B
3.93%
1.00×
Cost of revenue
¥731.4M
4.10%
1.02×
Operating expenses
¥121.6M
3.37%
0.95×
Property and equipment
21.23%
Cash and investments
13.00%
Spread over hurdle
33.08%