1.042
Revenue¥B
0.692
0.756
0.806
0.865
0.919
0.978
1.059
1.153
1.266
1.368
1.099
8.27%
7.86%
10
7.49
Revenue growth%
17.86
17.72
16.15
16.45
13.83
14.57
12.23
11.24
13.70
13.51
26.65
13.51
14.20
53
18.88
Gross margin%
21.00
23.93
20.96
20.78
23.14
20.29
20.83
18.81
17.29
14.74
17.46
18.81
20.81
31
28.91
Operating margin%
6.85
4.85
3.02
5.58
2.87
4.62
6.67
9.14
6.31
4.79
16.33
6.31
5.21
65
27.32
Net margin%
15.21
13.23
13.83
14.77
16.70
14.94
16.01
18.18
20.58
18.83
6.29
18.18
15.61
46
34.99
P/E ratio (avg)x
43.85
42.69
46.44
45.26
40.49
36.69
36.10
33.75
33.55
36.17
6.470
36.10
38.59
51
35.22
EV/EBITx
20.73
20.40
19.59
19.51
17.51
15.64
16.04
17.14
18.39
17.73
11.82
17.14
18.06
49
9.49
FCF yield (avg)%
14.14
11.85
14.00
15.84
13.96
16.92
14.06
14.51
14.81
15.32
18.73
14.81
14.33
52
4.54
FCF margin%
32.10
34.36
35.06
32.35
31.47
31.50
30.66
28.31
28.52
30.72
3.18
30.66
31.49
64
0.971
FCF / Net incomex
1.422
1.571
1.596
1.756
1.691
1.720
1.778
1.665
1.672
1.898
1.140
1.720
1.681
24
2.39
ROIC%
14.07
16.88
15.77
16.19
14.72
12.51
13.12
10.72
11.76
10.76
26.07
11.76
13.59
94
10.05
Return on equity%
26.02
23.81
21.52
20.58
21.92
18.98
18.83
16.42
15.30
14.29
25.56
16.42
19.78
94
16.17
Return on assets%
5.35
3.20
2.87
5.31
6.16
6.29
4.35
5.56
4.03
1.82
2.51
4.35
4.83
84
0.42
EPS¥
0.20
0.18
0.18
0.20
0.18
0.16
0.16
0.17
0.17
0.15
0.46
(3.47%)
(2.40%)
—
22.64
EPS growth%
27.07
26.83
29.78
29.31
27.45
24.48
22.11
19.38
19.81
18.40
3.39
19.81
25.66
65
0.75
Bookvalue per sh¥
0.66
0.65
0.74
0.67
0.70
0.78
0.80
0.83
0.87
0.89
0.45
5.03%
4.19%
—
0.27
FCF per share¥
0.29
0.25
0.24
0.23
0.20
0.19
0.16
0.15
0.14
0.14
0.29
(7.37%)
(7.64%)
—
0.75
Dividend per sh¥
0.23
0.21
0.20
0.18
0.19
0.20
0.21
0.22
0.19
0.18
0.31
(1.12%)
(2.31%)
—
3.67
Div yield (avg)%
15.79
12.91
13.34
14.06
12.34
15.24
16.10
17.31
17.68
16.64
27.52
16.64
15.51
69
8.21
Payout ratio%
6.36
3.88
5.61
8.29
6.75
8.17
7.61
8.01
8.67
11.62
19.57
8.17
7.81
5
1.415
Shares (diluted)B
1.351
1.223
1.217
1.094
0.962
0.945
1.035
1.028
1.061
0.947
1.415
(0.31%)
(3.63%)
9
22.91
Buyback yield%
17.31
17.14
18.59
16.16
15.49
16.57
14.05
16.61
18.82
17.23
8.82
16.61
16.87
6
1.188
D/E ratiox
1.542
1.457
1.307
1.450
1.607
1.531
1.501
1.317
1.265
1.109
1.501
1.317
1.454
78
0.868
Enterprise value¥B
1.704
1.841
1.808
2.033
2.298
2.196
2.180
2.379
2.827
3.069
0.709
5.96%
7.59%
22
1.110
LT debt¥B
2.015
1.923
1.999
1.888
1.840
2.006
2.070
2.358
2.548
2.965
0.843
10.01%
5.18%
12
Revenue
¥1.368B
7.86%
1.00×
Cost of revenue
¥926.6M
7.80%
0.99×
Operating expenses
¥275.2M
7.78%
0.99×
Goodwill & intangibles
15.63%
Property and equipment
15.59%
Spread over hurdle
(3.45%)