0.367
Revenue¥B
0.881
0.907
0.920
0.952
1.007
1.065
1.110
1.129
1.180
1.215
0.397
3.82%
3.50%
26
14.21
Revenue growth%
5.65
8.00
8.84
6.14
7.59
5.76
5.41
4.12
2.07
2.81
6.61
4.12
5.70
10
23.37
Gross margin%
5.70
3.77
1.56
1.44
0.40
1.94
0.40
0.40
0.40
0.40
17.43
0.40
0.92
80
14.76
Operating margin%
6.28
7.08
9.97
8.36
6.11
7.79
10.73
13.23
13.62
15.77
22.15
13.23
9.16
63
13.50
Net margin%
12.67
14.22
15.06
15.19
13.95
16.42
17.24
14.86
15.71
17.52
27.70
16.42
15.12
64
22.52
P/E ratio (avg)x
24.03
25.18
25.58
25.74
29.21
28.00
32.92
34.64
40.93
39.52
32.29
34.64
28.60
20
27.03
EV/EBITx
13.58
15.16
15.77
15.50
13.93
15.28
15.49
14.74
13.81
15.36
23.19
15.28
15.22
69
24.22
FCF yield (avg)%
4.48
1.71
3.45
4.03
2.11
1.40
3.77
1.88
0.93
1.79
19.73
1.79
2.00
70
27.97
FCF margin%
10.43
10.30
9.19
10.10
11.36
11.73
12.28
9.81
11.87
11.59
17.98
11.73
10.89
42
0.413
FCF / Net incomex
1.334
1.385
1.368
1.555
1.547
1.680
1.640
1.921
2.244
2.221
1.539
1.921
1.598
18
18.32
ROIC%
8.31
7.59
5.14
7.24
8.33
9.83
7.50
6.52
6.62
6.34
2.35
6.62
7.37
11
10.36
Return on equity%
9.67
6.87
9.06
6.18
4.79
7.59
4.72
5.11
5.74
2.86
15.95
5.11
5.96
78
15.58
Return on assets%
8.98
6.99
6.79
4.80
5.55
5.47
3.68
2.55
4.63
7.14
19.45
4.63
5.51
51
0.46
EPS¥
0.80
0.86
0.95
1.00
1.01
1.09
1.20
1.29
1.32
1.55
0.50
8.88%
7.00%
—
13.64
EPS growth%
16.39
14.74
14.54
12.75
11.61
9.40
7.53
10.45
12.01
11.28
26.70
10.45
11.81
78
0.63
Bookvalue per sh¥
0.92
0.96
0.89
0.84
0.84
0.94
1.03
1.17
1.26
1.39
1.12
10.76%
5.24%
—
0.51
FCF per share¥
0.27
0.26
0.23
0.21
0.21
0.21
0.23
0.21
0.20
0.19
0.41
(2.55%)
(4.00%)
—
0.75
Dividend per sh¥
0.30
0.29
0.31
0.32
0.34
0.32
0.35
0.38
0.37
0.33
0.53
(0.52%)
(0.47%)
—
17.94
Div yield (avg)%
25.34
25.03
26.03
24.98
23.28
23.28
23.46
23.71
22.60
24.22
11.99
23.46
23.96
93
2.52
Payout ratio%
14.88
17.15
15.98
18.57
18.69
17.63
18.70
17.47
20.34
20.42
10.61
18.70
18.10
45
1.082
Shares (diluted)B
1.481
1.603
1.697
1.753
1.838
2.000
2.327
2.487
2.519
2.578
1.100
7.00%
7.05%
80
7.23
Buyback yield%
23.79
25.13
27.03
26.66
28.39
29.45
26.75
25.72
27.76
28.21
7.15
27.76
26.89
54
1.642
D/E ratiox
0.903
0.849
0.878
0.925
0.925
0.831
0.896
0.944
0.846
0.817
0.656
0.846
0.887
62
0.174
Enterprise value¥B
1.140
1.131
1.122
1.183
1.187
1.194
1.197
1.372
1.382
1.596
0.338
6.11%
4.57%
55
0.797
LT debt¥B
0.067
0.062
0.067
0.062
0.057
0.054
0.058
0.059
0.062
0.058
1.065
0.27%
(0.88%)
26
Revenue
¥1.215B
3.50%
1.00×
Cost of revenue
¥813.9M
3.71%
1.02×
Operating expenses
¥206.0M
2.58%
0.91×
Goodwill & intangibles
17.29%
Property and equipment
16.95%
Spread over hurdle
(6.63%)