1.897
Revenue¥B
2.980
2.926
2.962
3.020
2.966
2.901
2.900
2.928
2.896
2.966
1.937
—
(0.06%)
57
10.83
Revenue growth%
10.42
9.21
7.01
6.80
5.46
3.72
5.89
5.74
3.49
2.80
26.56
3.72
5.81
65
7.04
Gross margin%
30.98
30.11
32.62
34.58
35.15
33.43
32.80
30.89
31.75
33.15
13.26
32.80
32.71
40
27.35
Operating margin%
21.81
22.34
19.47
20.14
17.70
16.06
17.38
14.77
16.04
18.50
29.64
16.06
18.10
70
9.67
Net margin%
26.00
25.66
22.80
25.22
25.32
23.39
24.14
24.48
26.68
27.34
17.61
24.48
25.27
48
29.67
P/E ratio (avg)x
7.461
8.643
8.563
9.888
9.890
10.63
11.84
12.43
12.81
12.71
9.482
12.43
10.26
44
13.37
EV/EBITx
20.48
21.49
22.97
20.40
20.42
21.28
22.12
22.02
22.86
20.78
31.94
22.02
21.39
56
3.31
FCF yield (avg)%
12.05
11.17
8.61
8.38
7.92
9.60
9.29
10.77
11.09
12.61
17.78
10.77
10.18
80
22.03
FCF margin%
30.79
32.99
35.35
33.02
33.51
35.65
37.11
39.05
39.88
39.73
13.09
39.05
35.50
80
1.380
FCF / Net incomex
1.015
1.026
1.135
1.143
1.213
1.417
1.548
1.490
1.648
1.582
1.319
1.548
1.315
41
8.93
ROIC%
31.46
30.08
31.58
30.03
29.14
27.68
30.14
30.40
28.53
30.99
18.82
30.14
30.11
75
2.92
Return on equity%
4.10
3.19
5.91
4.38
2.01
1.63
1.25
0.40
2.31
0.40
13.08
1.25
2.16
13
29.32
Return on assets%
5.22
2.95
2.62
1.89
0.49
0.40
0.40
3.33
0.86
1.62
4.75
0.86
1.76
35
0.56
EPS¥
0.84
0.86
0.84
0.92
1.06
1.11
1.12
1.27
1.34
1.25
0.59
3.29%
4.73%
—
13.41
EPS growth%
19.79
22.45
23.90
23.54
23.65
23.29
22.82
25.67
24.28
21.53
7.59
23.29
23.42
39
0.30
Bookvalue per sh¥
1.56
1.75
1.68
1.84
1.88
1.75
1.81
1.76
2.04
2.33
1.04
4.42%
5.44%
—
1.02
FCF per share¥
1.10
1.16
1.35
1.59
1.60
1.85
1.90
2.16
2.22
2.44
0.64
8.87%
9.19%
—
1.00
Dividend per sh¥
0.18
0.18
0.20
0.21
0.19
0.17
0.15
0.14
0.14
0.14
0.44
(5.54%)
(3.65%)
—
9.09
Div yield (avg)%
13.31
15.68
16.48
16.62
15.90
17.61
15.93
13.64
13.56
13.93
7.88
13.93
15.79
84
14.66
Payout ratio%
11.76
12.65
13.81
16.70
15.69
17.37
18.98
17.68
17.46
14.61
27.15
17.46
16.20
38
494.4
Shares (diluted)M
487.0
539.9
537.8
568.4
502.0
483.1
427.4
440.9
452.1
414.6
495.4
(3.76%)
(1.32%)
15
8.40
Buyback yield%
7.02
9.05
11.10
13.40
13.25
14.85
15.30
17.15
18.27
18.35
9.71
17.15
14.13
21
0.683
D/E ratiox
0.936
1.015
1.097
1.190
1.228
1.130
1.237
1.201
1.197
1.113
0.714
1.197
1.160
13
1.651
Enterprise value¥B
2.294
2.561
2.907
3.265
3.959
4.566
4.956
5.515
5.920
6.979
0.463
12.01%
13.07%
46
0.467
LT debt¥B
1.770
1.797
1.827
1.756
1.920
1.896
1.811
1.960
1.848
1.858
1.925
(0.65%)
0.31%
36
Revenue
¥2.966B
(0.06%)
1.00×
Cost of revenue
¥2.073B
(0.08%)
1.00×
Operating expenses
¥621.5M
(0.59%)
0.95×
Goodwill & intangibles
19.64%
Property and equipment
15.91%
Spread over hurdle
(8.44%)