0.765
Revenue¥B
1.417
1.450
1.425
1.440
1.424
1.442
1.455
1.459
1.497
1.467
0.839
0.60%
0.29%
11
23.55
Revenue growth%
23.41
22.98
25.27
26.31
27.31
28.66
28.23
26.18
24.99
25.50
16.78
26.18
25.84
74
19.47
Gross margin%
29.24
31.55
34.22
34.77
35.55
34.39
31.77
31.66
28.79
31.15
19.03
31.66
31.71
87
20.41
Operating margin%
13.35
10.64
10.82
8.41
7.26
6.22
4.36
1.65
0.40
0.40
23.92
1.65
6.74
24
20.66
Net margin%
0.40
1.12
0.78
1.62
3.37
1.91
0.40
0.74
0.40
0.40
26.72
0.40
0.76
42
16.18
P/E ratio (avg)x
34.27
37.55
41.05
41.17
40.20
42.06
39.84
44.63
49.19
51.13
26.50
44.63
41.11
85
7.615
EV/EBITx
10.96
11.08
10.33
11.04
10.16
11.45
12.04
13.54
14.65
15.85
27.45
13.54
11.26
66
12.85
FCF yield (avg)%
25.42
27.20
26.66
28.23
25.61
27.85
30.24
32.02
30.40
32.71
14.48
30.40
28.04
74
29.57
FCF margin%
8.54
6.48
5.71
5.97
3.15
2.53
0.70
1.95
0.40
0.40
25.72
0.70
2.84
89
0.369
FCF / Net incomex
1.551
1.743
1.798
1.890
1.900
1.826
1.723
1.704
1.733
1.908
1.702
1.733
1.771
51
18.97
ROIC%
24.59
22.20
23.63
23.05
23.34
25.59
25.15
23.56
25.02
27.44
10.86
25.15
24.11
88
28.60
Return on equity%
16.01
18.47
16.27
16.03
13.34
15.13
17.08
16.52
14.43
16.09
27.08
16.09
16.06
16
13.28
Return on assets%
22.38
20.47
21.38
23.23
23.28
20.39
20.02
22.78
22.40
22.70
20.48
22.40
22.39
8
0.07
EPS¥
0.40
0.46
0.52
0.58
0.62
0.72
0.72
0.73
0.73
0.70
0.08
2.67%
7.21%
—
25.72
EPS growth%
1.29
1.63
0.40
0.40
0.40
1.08
2.29
3.70
3.20
3.08
24.30
3.08
1.46
35
0.41
Bookvalue per sh¥
0.21
0.21
0.21
0.20
0.20
0.20
0.19
0.22
0.26
0.24
0.37
4.13%
1.99%
—
0.10
FCF per share¥
0.14
0.12
0.11
0.12
0.10
0.09
0.10
0.09
0.08
0.07
0.28
(6.18%)
(6.52%)
—
0.25
Dividend per sh¥
0.49
0.57
0.56
0.65
0.67
0.75
0.74
0.74
0.87
1.02
0.32
8.63%
9.43%
—
8.16
Div yield (avg)%
3.34
5.31
2.98
2.34
3.26
0.82
2.38
2.19
4.27
7.20
6.64
2.38
3.12
53
23.37
Payout ratio%
26.56
25.77
27.47
29.86
28.55
30.10
31.26
32.26
31.58
33.64
17.26
31.58
29.98
74
1.505
Shares (diluted)B
1.296
1.371
1.423
1.468
1.315
1.380
1.375
1.416
1.530
1.505
1.519
2.73%
0.21%
63
16.72
Buyback yield%
8.13
10.90
9.44
8.07
10.74
13.58
10.73
10.40
10.40
9.17
12.32
10.40
10.40
57
0.739
D/E ratiox
1.509
1.567
1.654
1.587
1.518
1.627
1.821
1.830
2.122
2.331
1.683
1.830
1.641
63
620.4
Enterprise value¥M
223.6
231.8
235.3
252.1
274.5
280.9
283.8
256.1
276.1
298.6
289.7
1.70%
1.98%
86
301.5
LT debt¥M
319.1
278.2
248.7
214.4
181.8
191.0
195.6
197.8
205.4
181.7
584.2
(0.01%)
(6.15%)
62
Revenue
¥1.467B
0.29%
1.00×
Cost of revenue
¥983.4M
—
0.97×
Operating expenses
¥275.3M
0.48%
1.02×
Goodwill & intangibles
20.29%
Property and equipment
15.88%
Spread over hurdle
(1.16%)