0.984
Revenue¥B
0.789
0.780
0.785
0.805
0.810
0.828
0.837
0.854
0.866
0.876
1.092
1.58%
1.04%
76
21.86
Revenue growth%
5.96
3.38
5.70
6.42
7.51
10.34
9.82
7.05
8.40
6.43
3.43
8.40
6.74
77
17.13
Gross margin%
18.30
21.13
23.58
24.17
24.76
23.01
21.25
19.86
22.06
19.32
2.16
21.25
21.65
59
6.47
Operating margin%
1.14
1.65
0.40
3.07
3.27
4.36
1.64
0.40
0.40
3.09
13.95
1.64
1.65
57
19.83
Net margin%
3.41
2.87
5.86
6.14
6.44
5.54
5.01
4.39
5.81
8.74
8.79
5.54
5.68
44
12.08
P/E ratio (avg)x
13.66
14.45
13.23
13.77
14.38
15.58
14.19
12.64
13.14
12.78
28.34
13.14
13.72
26
14.95
EV/EBITx
14.52
15.30
15.26
15.72
14.87
14.42
17.00
16.24
17.62
20.21
12.49
17.00
15.51
58
29.24
FCF yield (avg)%
17.83
16.78
19.29
16.42
18.32
20.55
19.08
18.44
16.97
15.34
28.43
18.44
18.08
24
8.20
FCF margin%
20.65
21.19
18.47
16.58
13.78
13.70
16.43
17.66
16.11
13.44
5.45
16.11
16.51
19
1.758
FCF / Net incomex
2.613
2.761
3.080
3.102
3.627
4.250
5.019
5.035
5.408
6.088
1.039
5.035
3.939
35
26.08
ROIC%
22.77
21.30
20.69
22.15
22.12
22.31
24.95
25.19
22.59
22.70
2.53
22.70
22.45
22
19.67
Return on equity%
8.16
5.42
5.69
3.21
3.91
3.23
0.98
3.71
4.76
5.69
22.91
3.71
4.33
83
23.37
Return on assets%
25.30
28.21
29.23
27.09
28.67
26.94
27.87
27.95
29.20
30.76
18.51
27.95
28.08
94
0.34
EPS¥
0.15
0.14
0.15
0.17
0.17
0.18
0.21
0.23
0.23
0.25
0.36
7.87%
6.04%
—
2.69
EPS growth%
1.04
1.41
1.54
1.47
3.17
4.83
5.40
6.38
7.17
7.54
18.64
6.38
4.00
21
0.10
Bookvalue per sh¥
0.53
0.49
0.48
0.43
0.37
0.38
0.36
0.37
0.38
0.33
0.17
(2.22%)
(4.84%)
—
0.51
FCF per share¥
0.20
0.21
0.19
0.21
0.19
0.18
0.16
0.16
0.17
0.15
0.45
(4.82%)
(2.19%)
—
0.49
Dividend per sh¥
1.16
1.22
1.34
1.45
1.45
1.43
1.51
1.78
1.91
2.26
0.39
9.31%
8.78%
—
6.70
Div yield (avg)%
12.96
10.94
9.59
9.02
9.46
8.55
10.15
9.36
7.09
9.57
12.65
9.36
9.52
33
8.27
Payout ratio%
22.30
21.09
22.25
23.14
21.47
18.60
18.17
18.06
20.41
22.74
4.88
18.60
21.28
32
894.8
Shares (diluted)M
903.3
796.8
758.0
716.9
722.4
775.1
735.8
681.4
711.6
745.3
911.4
0.63%
(1.89%)
15
11.90
Buyback yield%
13.28
14.71
15.98
16.28
15.59
17.29
18.78
21.75
20.78
20.54
15.27
20.54
16.78
9
0.427
D/E ratiox
1.630
1.475
1.433
1.389
1.425
1.318
1.249
1.237
1.218
1.075
1.121
1.237
1.353
28
0.344
Enterprise value¥B
1.030
1.209
1.298
1.493
1.508
1.609
1.661
1.893
2.001
1.998
0.239
5.79%
8.28%
60
366.5
LT debt¥M
181.9
188.2
183.9
201.1
237.6
276.5
300.7
322.7
370.4
388.2
478.7
10.32%
8.94%
76
Revenue
¥875.9M
1.04%
1.00×
Cost of revenue
¥502.0M
1.27%
1.02×
Operating expenses
¥97.21M
1.54%
1.05×
Cash and investments
18.06%
Property and equipment
15.20%
Return on capital
118.71%
Spread over hurdle
114.54%