0.369
Revenue¥B
0.837
0.879
0.886
0.891
0.918
0.967
1.020
1.051
1.097
1.149
0.388
4.61%
3.59%
31
17.21
Revenue growth%
5.33
2.92
5.32
6.49
6.93
4.72
4.17
6.03
4.19
2.62
26.78
4.19
5.02
90
26.94
Gross margin%
28.29
27.79
28.76
26.87
27.39
28.57
29.65
28.04
28.18
30.55
6.98
28.57
28.24
84
24.82
Operating margin%
7.81
8.61
8.68
8.33
5.51
4.87
5.18
5.53
4.34
6.67
5.89
5.18
6.10
39
16.23
Net margin%
14.00
14.98
17.53
18.48
20.95
18.97
20.34
19.55
18.61
17.12
12.63
18.97
18.54
44
29.26
P/E ratio (avg)x
43.08
43.62
44.74
47.21
54.32
53.63
58.38
70.41
83.18
82.72
28.76
70.41
53.97
54
21.60
EV/EBITx
33.26
33.46
36.99
35.46
40.68
45.86
43.55
44.66
42.01
43.50
34.03
43.55
41.35
23
23.15
FCF yield (avg)%
32.22
29.24
28.80
27.91
26.54
24.46
25.85
25.89
26.38
26.04
28.90
25.89
26.46
60
27.85
FCF margin%
1.58
1.57
0.50
1.58
0.40
1.74
0.40
2.64
4.72
3.76
8.24
2.64
1.58
6
1.168
FCF / Net incomex
2.116
2.004
2.035
2.125
2.121
1.996
2.105
2.234
2.194
2.054
0.466
2.105
2.110
50
10.31
ROIC%
0.40
3.01
5.13
2.40
0.92
0.68
0.40
0.40
0.97
0.40
11.12
0.40
0.80
15
29.77
Return on equity%
11.79
11.19
10.41
8.79
9.70
9.99
9.33
11.58
10.13
12.24
10.02
10.13
10.27
47
23.37
Return on assets%
17.00
14.89
14.30
16.01
18.81
17.86
15.29
17.01
19.41
21.34
18.70
17.86
17.01
39
3.45
EPS¥
7.05
6.78
7.09
7.04
7.37
6.84
7.61
8.01
8.33
8.79
3.54
3.59%
3.16%
—
11.64
EPS growth%
7.76
6.77
7.09
6.94
9.32
8.61
7.04
5.26
5.76
2.89
14.21
5.76
6.99
19
4.58
Bookvalue per sh¥
6.04
5.65
6.24
6.82
7.41
6.65
6.08
6.10
6.63
7.16
2.08
(0.68%)
2.61%
—
4.93
FCF per share¥
8.98
9.23
10.56
10.32
10.51
10.87
12.43
13.12
14.53
14.82
2.84
7.11%
5.27%
—
3.19
Dividend per sh¥
3.09
3.11
2.95
3.34
3.43
3.86
3.91
4.05
4.30
4.67
4.83
6.37%
5.86%
—
9.13
Div yield (avg)%
8.62
7.84
9.92
7.76
6.78
9.23
7.77
5.60
6.50
6.40
28.46
6.50
7.76
51
14.88
Payout ratio%
5.68
5.13
4.08
3.56
4.52
5.57
3.34
2.29
3.78
6.44
25.69
3.78
4.30
14
130.0
Shares (diluted)M
122.2
137.2
130.6
145.4
129.2
139.8
125.2
123.1
123.2
118.5
125.7
(1.72%)
(0.77%)
43
18.95
Buyback yield%
12.40
12.58
14.48
13.02
10.33
9.40
9.62
10.03
9.55
8.59
7.28
9.55
10.18
34
1.510
D/E ratiox
0.994
1.094
1.178
1.225
1.351
1.487
1.490
1.548
1.458
1.314
0.118
1.487
1.333
35
83.85
Enterprise value¥M
319.0
349.5
389.1
376.8
422.5
438.0
467.8
470.6
526.8
530.8
388.1
4.67%
5.94%
47
423.2
LT debt¥M
214.8
223.3
204.0
181.2
160.1
151.7
153.8
154.9
141.2
139.2
719.9
(2.75%)
(4.59%)
21
Revenue
¥1.149B
3.59%
1.00×
Cost of revenue
¥791.7M
3.91%
1.03×
Operating expenses
¥189.1M
2.76%
0.92×
Property and equipment
20.32%
Spread over hurdle
(4.80%)