0.482
Revenue¥B
0.847
0.850
0.883
0.919
0.966
0.977
0.996
1.011
1.052
1.060
0.520
1.88%
2.52%
48
16.89
Revenue growth%
3.26
2.75
5.24
4.84
2.52
5.17
7.50
5.94
3.62
0.65
15.63
5.17
4.23
25
27.62
Gross margin%
11.90
8.93
10.46
12.88
14.42
14.46
13.47
12.72
12.26
12.50
14.76
12.72
12.61
48
23.96
Operating margin%
7.41
10.29
11.29
8.85
6.95
8.99
11.97
11.07
10.80
8.79
9.51
10.80
9.64
25
25.04
Net margin%
23.06
21.15
21.79
20.54
19.97
18.74
18.93
18.23
19.28
21.53
2.35
18.93
20.25
62
37.32
P/E ratio (avg)x
14.43
15.83
15.71
16.36
15.22
14.16
13.25
13.17
14.90
15.59
35.23
14.16
15.06
14
25.83
EV/EBITx
15.91
16.46
17.99
18.58
18.51
18.68
18.25
18.12
17.98
16.26
32.63
18.12
18.06
40
22.67
FCF yield (avg)%
26.47
26.93
27.80
29.06
27.53
26.69
27.10
25.50
26.33
25.44
11.75
26.33
26.81
44
24.46
FCF margin%
21.46
24.38
22.33
23.53
23.33
23.89
25.09
25.18
24.69
25.50
7.13
25.09
24.13
43
1.585
FCF / Net incomex
1.318
1.473
1.475
1.608
1.596
1.727
1.803
1.768
2.008
2.092
1.766
1.803
1.668
95
10.88
ROIC%
35.22
33.89
35.93
33.50
34.63
37.35
39.50
38.53
38.71
36.35
10.83
38.53
36.14
33
15.90
Return on equity%
17.48
15.04
16.52
18.59
19.51
18.16
17.63
18.80
15.97
14.45
14.55
17.63
17.55
86
13.40
Return on assets%
12.15
10.82
10.56
11.75
10.62
9.95
10.36
8.53
11.42
13.99
15.41
10.36
10.72
78
1.39
EPS¥
0.80
0.94
1.09
1.10
1.16
1.21
1.29
1.28
1.26
1.33
1.45
2.81%
4.71%
—
2.53
EPS growth%
23.86
21.88
21.04
18.78
19.71
20.33
18.03
18.67
18.92
18.40
13.48
18.67
19.31
91
1.43
Bookvalue per sh¥
2.28
2.32
2.39
2.30
2.19
2.29
2.06
2.08
2.16
2.31
1.99
1.07%
(0.36%)
—
1.99
FCF per share¥
2.08
2.07
2.01
2.35
2.78
2.75
3.15
3.67
4.00
3.80
1.30
6.48%
5.75%
—
2.02
Dividend per sh¥
0.71
0.62
0.64
0.59
0.54
0.57
0.57
0.61
0.61
0.59
0.97
1.95%
(1.42%)
—
10.41
Div yield (avg)%
11.96
14.11
14.69
13.66
12.97
13.29
13.18
13.26
14.79
17.06
6.39
13.29
13.47
7
18.99
Payout ratio%
15.43
18.05
16.43
15.10
13.34
14.04
16.34
17.57
14.59
15.69
8.40
15.69
15.56
35
349.0
Shares (diluted)M
346.4
364.0
321.1
313.6
301.5
288.3
301.8
276.7
259.2
275.9
342.2
(1.76%)
(2.13%)
89
10.28
Buyback yield%
9.46
8.48
7.07
8.15
7.24
5.17
3.59
3.90
4.21
7.21
8.99
4.21
7.14
39
1.030
D/E ratiox
0.767
0.680
0.639
0.604
0.578
0.531
0.479
0.522
0.488
0.485
0.895
0.488
0.555
22
0.335
Enterprise value¥B
0.781
0.865
0.978
0.969
0.948
1.100
1.196
1.183
1.349
1.435
0.905
8.63%
6.28%
9
1,058
LT debt¥M
407.8
421.7
382.5
377.4
367.0
386.7
425.5
445.4
403.8
360.7
512.8
(0.35%)
(0.78%)
80
Revenue
¥1.060B
2.52%
1.00×
Cost of revenue
¥600.4M
1.97%
0.95×
Operating expenses
¥225.8M
3.28%
1.08×
Property and equipment
16.94%
Spread over hurdle
52.27%