0.570
Revenue¥B
1.630
1.671
1.686
1.693
1.685
1.684
1.691
1.711
1.752
1.771
0.583
0.99%
0.94%
32
28.71
Revenue growth%
13.68
13.80
16.52
16.30
18.83
18.79
16.84
15.87
13.63
13.06
22.69
15.87
16.08
82
11.89
Gross margin%
15.57
13.53
13.94
14.51
13.31
12.69
14.72
13.95
12.28
12.19
27.96
12.69
13.73
35
27.77
Operating margin%
3.03
2.12
2.55
3.62
2.82
4.46
7.07
7.59
5.29
5.05
15.68
5.29
4.04
19
9.22
Net margin%
16.67
18.10
16.77
19.10
21.63
22.79
20.68
18.41
20.20
20.21
8.11
20.21
19.65
88
16.07
P/E ratio (avg)x
31.12
31.18
32.68
33.67
37.82
39.75
45.08
48.12
46.29
52.01
14.59
46.29
38.79
56
10.72
EV/EBITx
24.36
26.48
27.50
29.87
32.32
35.51
38.15
36.84
41.78
47.60
31.40
38.15
33.91
25
12.89
FCF yield (avg)%
15.76
13.89
16.69
15.06
13.96
12.29
10.03
8.30
10.82
12.47
13.25
10.82
13.18
34
17.47
FCF margin%
25.51
26.34
24.23
25.77
24.20
22.64
20.58
20.07
20.50
21.52
11.55
20.58
23.42
27
0.615
FCF / Net incomex
0.925
0.889
0.852
0.818
0.827
0.867
0.810
0.813
0.780
0.828
1.254
0.813
0.827
15
10.57
ROIC%
0.40
1.68
3.74
3.14
2.45
3.94
3.34
1.92
3.56
1.80
28.36
3.34
2.80
93
12.15
Return on equity%
10.34
11.33
12.93
10.67
7.80
8.08
5.83
5.50
4.79
7.74
2.46
5.83
7.94
58
21.74
Return on assets%
25.04
23.53
21.92
22.55
24.07
21.42
20.37
20.03
17.16
14.16
25.12
20.03
21.67
69
7.74
EPS¥
4.59
4.18
4.21
4.05
3.50
3.65
3.35
3.46
3.01
2.82
8.39
(4.23%)
(4.38%)
—
5.41
EPS growth%
12.77
15.11
16.14
17.44
18.14
18.59
20.77
23.06
24.56
26.13
9.13
23.06
18.37
57
4.49
Bookvalue per sh¥
7.15
7.52
8.45
8.57
8.44
9.15
9.75
10.89
12.33
13.92
8.15
10.53%
6.95%
—
1.61
FCF per share¥
9.85
10.65
11.74
12.27
12.21
13.51
15.48
17.11
16.29
15.17
2.30
4.44%
4.76%
—
2.26
Dividend per sh¥
11.29
11.81
11.52
12.14
12.56
12.74
13.73
15.07
16.72
16.88
9.26
6.09%
5.04%
—
15.32
Div yield (avg)%
32.48
30.06
32.61
34.60
32.23
31.07
33.06
33.24
35.78
35.41
8.96
33.24
32.83
91
29.91
Payout ratio%
2.03
2.17
2.19
3.34
4.54
4.41
3.24
2.88
4.88
5.59
25.61
4.41
3.29
41
93.10
Shares (diluted)M
60.65
61.17
55.79
50.45
45.01
39.26
33.67
31.50
32.95
32.64
93.52
(6.23%)
(6.10%)
66
27.74
Buyback yield%
16.71
15.98
15.92
14.37
17.24
18.07
19.20
19.76
18.22
18.65
9.88
18.65
17.65
19
1.189
D/E ratiox
0.695
0.775
0.758
0.852
0.832
0.848
0.827
0.867
0.825
0.741
1.588
0.827
0.826
49
1,196
Enterprise value¥M
220.6
221.9
247.8
274.3
301.7
295.6
281.6
268.7
301.4
339.4
510.7
2.39%
4.41%
72
446.5
LT debt¥M
414.4
410.4
454.2
477.8
487.8
491.5
496.5
445.3
391.5
406.7
847.7
(3.57%)
(1.09%)
58
Revenue
¥1.771B
0.94%
1.00×
Cost of revenue
¥1.240B
0.94%
1.00×
Operating expenses
¥376.0M
1.00%
1.01×
Property and equipment
15.96%
Spread over hurdle
(4.37%)