0.975
Revenue¥B
1.216
1.236
1.312
1.377
1.452
1.483
1.534
1.588
1.654
1.681
1.073
2.97%
3.84%
50
25.02
Revenue growth%
8.80
6.26
5.25
2.79
4.08
6.59
8.25
5.39
5.88
4.92
14.43
5.88
5.64
65
19.85
Gross margin%
31.03
30.53
32.02
33.81
32.68
35.63
36.06
37.25
35.51
34.32
23.40
35.63
34.06
85
16.77
Operating margin%
10.77
12.24
12.65
9.73
9.14
11.18
13.11
15.99
15.21
14.94
7.83
14.94
12.45
86
29.93
Net margin%
30.86
30.92
29.28
26.68
27.15
24.98
25.15
22.21
24.96
23.47
7.57
24.96
25.92
66
8.893
P/E ratio (avg)x
23.88
26.58
29.70
33.92
35.02
38.43
38.27
44.33
50.67
51.54
33.45
44.33
36.64
28
10.96
EV/EBITx
45.19
44.05
43.14
51.58
56.31
63.13
75.41
82.46
93.58
110.0
36.43
82.46
59.72
74
20.11
FCF yield (avg)%
1.43
0.40
0.40
0.40
3.20
3.24
0.40
0.40
0.40
2.47
12.37
0.40
0.40
54
10.73
FCF margin%
15.93
15.48
15.24
13.23
10.25
10.43
12.22
14.18
12.38
13.88
6.40
12.38
13.56
48
0.878
FCF / Net incomex
1.149
1.085
1.020
0.879
0.762
0.731
0.735
0.650
0.655
0.605
1.395
0.655
0.749
74
29.04
ROIC%
32.35
31.29
28.35
26.10
24.56
22.53
24.54
21.63
23.32
22.74
16.56
22.74
24.55
54
11.44
Return on equity%
13.76
11.28
8.88
9.44
12.08
10.42
9.13
11.77
10.21
12.78
26.80
10.42
10.85
35
4.75
Return on assets%
0.40
1.58
0.40
0.40
0.40
0.48
0.40
2.92
2.28
2.36
26.64
2.28
0.44
24
1.24
EPS¥
1.50
1.50
1.49
1.68
1.65
1.73
1.75
2.06
2.12
2.40
1.30
7.75%
4.86%
—
28.62
EPS growth%
12.41
10.52
10.44
9.84
9.57
7.78
7.70
4.95
4.68
4.49
15.90
4.95
8.67
48
0.99
Bookvalue per sh¥
0.78
0.94
0.99
1.00
1.00
1.00
1.10
1.13
1.28
1.43
0.83
7.37%
6.22%
—
0.43
FCF per share¥
0.49
0.43
0.40
0.37
0.40
0.43
0.42
0.42
0.36
0.33
1.01
(3.80%)
(5.57%)
—
0.26
Dividend per sh¥
1.33
1.31
1.43
1.34
1.36
1.48
1.59
1.65
1.77
1.66
0.91
4.08%
2.89%
—
10.54
Div yield (avg)%
21.71
23.95
23.78
24.20
22.36
24.33
25.06
27.66
28.83
26.68
2.82
26.68
24.26
30
4.20
Payout ratio%
28.87
26.97
28.93
28.37
30.63
31.15
32.84
35.53
37.97
37.76
19.06
35.53
30.89
32
719.5
Shares (diluted)M
630.1
571.8
618.4
548.2
509.5
488.5
528.2
532.3
481.6
486.5
727.6
(0.92%)
(2.02%)
12
13.64
Buyback yield%
22.02
22.87
24.77
26.75
27.27
28.69
27.48
27.12
26.64
24.88
12.01
27.12
26.69
12
1.387
D/E ratiox
2.073
2.482
2.825
3.124
3.694
4.321
4.599
4.498
5.315
6.208
0.943
4.599
4.007
94
0.363
Enterprise value¥B
0.831
0.819
0.811
0.923
0.948
0.998
1.053
1.193
1.156
1.303
1.105
6.57%
3.98%
44
993.0
LT debt¥M
915.8
938.9
954.8
940.3
920.3
946.1
845.7
822.3
795.5
876.0
112.7
(0.98%)
(1.00%)
29
Revenue
¥1.681B
3.84%
1.00×
Cost of revenue
¥872.5M
4.05%
1.02×
Operating expenses
¥227.4M
2.98%
0.92×
Property and equipment
17.72%
Spread over hurdle
29.74%