1.148
Revenue¥B
1.571
1.577
1.600
1.624
1.636
1.650
1.663
1.690
1.705
1.731
1.193
1.14%
1.17%
93
26.23
Revenue growth%
20.75
18.49
20.98
20.29
20.88
19.04
20.41
22.51
22.36
23.43
11.80
22.36
20.81
72
14.07
Gross margin%
8.67
9.93
12.81
11.64
9.28
11.58
12.26
11.56
9.92
10.09
25.97
11.56
10.82
67
21.83
Operating margin%
4.90
2.57
0.89
0.40
1.71
2.81
1.47
4.07
4.66
6.42
20.09
4.07
2.69
82
18.23
Net margin%
6.86
6.70
3.98
4.20
3.47
4.33
4.74
1.96
3.78
1.23
16.94
3.78
4.09
24
34.03
P/E ratio (avg)x
10.41
11.30
11.65
10.48
9.953
9.268
9.249
8.031
8.793
8.317
19.22
8.793
9.611
24
17.31
EV/EBITx
24.58
23.30
24.28
22.51
23.28
23.92
20.78
19.82
17.21
16.89
28.31
19.82
22.90
38
13.44
FCF yield (avg)%
6.70
4.55
4.37
1.48
0.40
2.10
0.40
0.40
2.79
4.62
22.04
2.10
2.44
19
7.59
FCF margin%
17.45
15.12
13.77
14.50
12.73
11.62
14.07
15.50
16.92
16.39
16.78
15.50
14.81
90
1.794
FCF / Net incomex
0.972
0.904
1.015
1.144
1.137
1.222
1.154
1.137
1.156
1.075
1.351
1.154
1.137
43
17.52
ROIC%
21.76
23.16
21.86
22.11
22.84
20.31
19.83
18.71
20.97
21.87
20.85
20.31
21.81
26
10.27
Return on equity%
12.87
14.57
13.81
15.12
12.87
11.01
11.01
8.72
7.44
9.99
19.54
9.99
11.94
26
10.13
Return on assets%
7.02
9.99
12.83
13.63
11.58
8.90
9.07
7.70
10.39
11.11
2.89
9.07
10.19
61
2.20
EPS¥
1.67
1.53
1.48
1.38
1.22
1.13
1.05
1.03
0.98
1.01
2.28
(3.82%)
(4.89%)
—
3.78
EPS growth%
14.99
12.26
9.62
10.22
10.72
7.88
7.08
9.24
11.59
9.14
19.69
9.14
9.92
25
3.88
Bookvalue per sh¥
1.36
1.43
1.54
1.59
1.56
1.60
1.68
1.55
1.78
2.00
4.62
5.03%
3.57%
—
1.56
FCF per share¥
1.73
1.95
1.87
2.00
2.09
2.15
2.14
2.46
2.84
2.76
3.96
5.72%
4.80%
—
1.48
Dividend per sh¥
4.32
4.17
4.39
4.50
3.90
3.84
3.35
3.57
3.81
3.53
3.33
(1.98%)
(1.15%)
—
28.91
Div yield (avg)%
19.67
18.24
19.82
22.75
22.57
25.07
23.18
20.48
18.45
17.14
3.59
20.48
20.15
70
10.91
Payout ratio%
0.40
0.69
1.02
0.40
1.24
0.40
3.08
1.80
0.54
2.60
29.81
1.80
0.86
53
161.8
Shares (diluted)M
239.1
276.2
262.1
250.4
250.2
237.7
255.5
283.0
318.9
298.4
157.1
3.59%
3.71%
84
27.05
Buyback yield%
3.75
4.35
2.53
4.58
3.28
3.37
5.72
3.98
4.27
2.44
21.18
3.98
3.86
57
1.789
D/E ratiox
0.695
0.713
0.736
0.791
0.906
0.842
0.887
0.879
0.906
0.999
0.408
0.887
0.861
69
1,336
Enterprise value¥M
309.7
342.0
373.3
385.7
386.0
414.4
395.5
379.2
390.1
392.8
132.3
0.35%
1.65%
36
0.176
LT debt¥B
0.934
1.028
1.004
1.036
1.024
1.008
0.964
0.990
0.996
1.077
0.589
1.02%
2.46%
8
Revenue
¥1.731B
1.17%
1.00×
Cost of revenue
¥1.067B
1.33%
1.02×
Operating expenses
¥369.2M
0.93%
0.98×
Goodwill & intangibles
18.56%
Property and equipment
14.92%
Spread over hurdle
(0.90%)