0.940
Revenue¥B
1.334
1.456
1.580
1.704
1.782
1.868
1.957
2.129
2.225
2.338
1.017
5.59%
6.27%
10
25.54
Revenue growth%
3.42
0.65
2.68
4.01
5.15
3.03
2.60
3.71
5.58
2.59
21.44
3.03
3.23
37
13.40
Gross margin%
21.33
21.55
23.56
20.90
23.80
23.67
22.81
23.70
25.57
25.81
15.63
23.70
23.62
17
3.57
Operating margin%
4.91
5.81
7.85
5.88
7.62
10.04
13.02
10.54
9.88
7.18
20.50
10.04
7.73
28
26.14
Net margin%
28.43
27.72
29.87
29.62
27.55
29.07
29.56
29.74
27.32
26.50
3.39
29.07
28.75
26
29.75
P/E ratio (avg)x
38.51
36.78
37.07
34.44
32.14
33.43
30.03
33.22
33.61
31.12
23.02
33.22
33.52
79
31.35
EV/EBITx
20.08
18.39
19.46
19.72
20.23
19.25
19.07
20.64
19.72
18.80
30.88
19.25
19.59
91
24.37
FCF yield (avg)%
8.29
9.46
8.67
7.62
10.47
12.57
14.62
12.70
11.44
13.83
12.23
12.70
10.95
46
18.15
FCF margin%
0.82
0.40
0.40
0.40
0.40
2.73
0.40
0.40
1.17
2.69
23.54
1.17
0.40
28
0.431
FCF / Net incomex
0.699
0.628
0.574
0.620
0.700
0.770
0.795
0.851
0.802
0.840
0.560
0.802
0.735
47
8.99
ROIC%
18.01
19.85
17.39
15.79
18.49
17.57
17.08
18.61
19.08
16.64
17.55
17.57
17.79
66
6.75
Return on equity%
14.80
15.00
12.36
10.54
8.48
5.82
4.95
5.55
8.50
8.73
11.75
5.82
8.61
47
19.96
Return on assets%
1.32
0.40
0.40
0.40
1.35
0.40
2.44
1.88
4.28
4.77
12.37
2.44
1.34
76
0.08
EPS¥
0.22
0.23
0.20
0.22
0.23
0.24
0.21
0.18
0.18
0.16
0.08
(7.16%)
(3.15%)
—
18.99
EPS growth%
18.80
19.21
18.76
20.37
17.81
19.53
16.71
16.17
17.59
15.56
20.49
16.71
18.29
42
0.17
Bookvalue per sh¥
0.23
0.26
0.25
0.23
0.23
0.22
0.25
0.23
0.25
0.26
0.16
2.84%
2.46%
—
0.21
FCF per share¥
0.21
0.20
0.20
0.20
0.19
0.20
0.19
0.17
0.17
0.18
0.15
(0.60%)
(1.89%)
—
0.11
Dividend per sh¥
0.13
0.13
0.13
0.14
0.15
0.14
0.14
0.12
0.13
0.12
0.22
(3.10%)
(1.34%)
—
19.99
Div yield (avg)%
3.36
5.57
8.01
9.91
9.92
9.10
7.70
9.61
7.40
8.13
28.09
8.13
8.07
9
7.79
Payout ratio%
22.72
23.58
25.99
28.50
31.42
32.85
31.09
32.13
32.90
35.66
20.53
32.85
31.26
30
3.061
Shares (diluted)B
2.508
2.201
2.400
2.525
2.713
2.795
2.603
2.306
2.358
2.496
2.907
(1.65%)
(0.98%)
82
17.98
Buyback yield%
5.78
2.96
4.93
6.47
7.21
6.99
6.43
9.33
8.21
5.84
4.57
6.99
6.45
52
1.749
D/E ratiox
0.728
0.834
0.804
0.752
0.709
0.776
0.841
0.903
0.854
0.794
0.241
0.841
0.799
43
0.698
Enterprise value¥B
2.901
3.267
3.179
3.389
3.562
3.775
3.700
3.659
3.680
3.399
2.328
(0.93%)
3.09%
12
0.302
LT debt¥B
2.906
3.252
3.657
3.621
3.507
3.784
3.716
3.991
3.739
3.750
2.271
1.35%
4.18%
57
Revenue
¥2.338B
6.27%
1.00×
Cost of revenue
¥1.167B
6.51%
1.02×
Operating expenses
¥401.7M
5.98%
0.97×
Goodwill & intangibles
19.30%
Property and equipment
18.56%
Spread over hurdle
29.14%