0.503
Revenue¥B
1.020
1.035
1.018
1.009
1.000
1.028
1.022
1.026
1.034
1.039
0.556
0.78%
0.32%
71
25.86
Revenue growth%
9.40
11.69
8.94
7.20
4.83
7.24
9.90
8.31
8.13
9.37
7.36
8.31
8.62
87
21.19
Gross margin%
21.94
23.39
22.19
22.34
24.89
24.90
22.27
22.55
24.32
26.45
8.74
24.32
22.97
55
10.33
Operating margin%
14.72
14.86
12.61
14.18
14.17
13.10
10.81
10.12
7.53
7.70
14.37
10.12
12.85
12
23.55
Net margin%
15.49
14.59
16.00
16.93
16.50
14.00
15.75
17.79
20.23
21.14
2.89
17.79
16.25
39
7.882
P/E ratio (avg)x
9.138
10.05
10.97
11.18
10.42
11.48
10.93
11.12
9.780
8.813
29.15
10.93
10.67
77
21.12
EV/EBITx
12.27
11.05
11.21
11.44
10.29
10.28
8.688
9.122
7.979
6.875
13.60
8.688
10.29
63
9.30
FCF yield (avg)%
14.65
15.09
13.48
15.16
15.31
17.34
18.52
19.36
16.90
15.43
15.62
17.34
15.37
18
5.61
FCF margin%
20.91
21.78
22.57
21.50
21.62
23.62
24.67
27.25
29.99
31.74
22.80
27.25
23.10
44
0.231
FCF / Net incomex
1.965
1.930
2.027
2.048
2.226
2.397
2.325
2.215
2.462
2.806
0.507
2.397
2.221
32
28.85
ROIC%
9.53
11.02
12.16
11.21
10.46
12.65
11.43
8.63
10.20
9.80
15.31
10.20
10.74
41
2.15
Return on equity%
10.23
9.11
9.11
10.86
13.54
16.42
14.70
12.05
13.28
10.68
22.80
13.28
11.45
50
26.47
Return on assets%
23.79
21.65
22.75
20.66
22.71
22.51
22.66
25.20
27.87
29.34
8.36
25.20
22.73
69
0.22
EPS¥
1.73
1.90
2.05
2.07
1.99
2.03
2.00
2.06
2.15
2.10
0.23
1.11%
3.44%
—
2.63
EPS growth%
17.05
17.94
15.58
14.52
14.97
12.49
13.07
15.94
17.10
17.51
15.46
15.94
15.76
55
0.25
Bookvalue per sh¥
0.67
0.64
0.58
0.65
0.59
0.58
0.64
0.69
0.65
0.70
1.16
3.57%
(0.38%)
—
0.20
FCF per share¥
0.24
0.22
0.23
0.22
0.19
0.19
0.16
0.15
0.14
0.15
0.94
(4.14%)
(4.95%)
—
0.87
Dividend per sh¥
0.72
0.77
0.76
0.71
0.74
0.82
0.89
0.99
0.89
0.93
0.38
4.49%
3.35%
—
25.25
Div yield (avg)%
23.80
23.19
21.65
22.40
24.42
25.72
24.51
26.80
26.52
28.26
16.33
26.52
24.46
30
27.49
Payout ratio%
17.98
16.02
13.24
10.28
9.36
6.84
7.23
8.20
7.42
7.68
29.98
7.42
8.78
55
0.826
Shares (diluted)B
1.105
1.093
1.182
1.370
1.521
1.792
2.026
2.317
2.558
2.607
0.863
11.38%
9.25%
64
20.89
Buyback yield%
0.41
0.40
2.59
0.40
1.09
2.52
0.74
2.97
3.22
2.14
15.07
2.52
1.61
12
0.705
D/E ratiox
2.828
2.981
3.090
3.089
3.345
3.391
3.773
4.198
4.575
4.445
0.993
4.198
3.368
67
642.0
Enterprise value¥M
452.8
402.4
378.9
400.0
415.3
433.0
470.6
408.0
374.8
395.1
595.7
(0.99%)
(0.92%)
79
828.8
LT debt¥M
587.2
552.2
575.5
506.7
448.9
400.9
404.5
404.6
367.0
340.9
706.5
(5.36%)
(6.42%)
6
Revenue
¥1.039B
0.32%
1.00×
Cost of revenue
¥727.3M
0.32%
1.00×
Operating expenses
¥210.7M
(0.45%)
0.93×
Property and equipment
18.31%
Cash and investments
17.22%
Spread over hurdle
(0.36%)