0.639
Revenue¥B
1.478
1.540
1.562
1.573
1.620
1.689
1.765
1.804
1.819
1.834
0.684
2.52%
2.25%
86
18.30
Revenue growth%
23.38
26.36
25.11
23.87
23.82
23.78
25.21
26.83
29.71
29.00
12.57
26.83
25.16
54
26.06
Gross margin%
10.87
11.50
9.22
7.27
5.12
5.25
2.73
2.75
3.64
3.34
23.41
3.34
5.19
69
3.24
Operating margin%
25.38
26.65
24.25
22.48
23.22
26.22
23.62
22.98
25.49
23.64
24.80
23.64
23.94
48
21.91
Net margin%
9.66
10.70
9.85
9.02
11.63
10.70
10.19
7.26
7.78
7.43
27.98
7.78
9.75
60
26.42
P/E ratio (avg)x
50.18
51.83
59.28
64.58
69.96
77.51
84.28
85.86
94.48
101.4
18.74
85.86
73.74
35
14.16
EV/EBITx
25.55
24.65
27.67
25.66
27.27
29.43
30.84
32.25
30.42
28.99
34.85
30.42
28.33
7
12.84
FCF yield (avg)%
3.41
1.47
3.45
5.99
5.76
3.98
5.78
8.16
6.65
6.20
15.77
6.20
5.77
68
2.76
FCF margin%
25.31
26.56
28.92
27.48
28.72
27.81
30.42
30.64
27.85
26.14
6.38
27.85
27.83
51
0.690
FCF / Net incomex
1.640
1.490
1.506
1.661
1.571
1.597
1.453
1.503
1.537
1.535
1.398
1.535
1.536
60
2.00
ROIC%
20.99
19.61
20.53
22.09
23.85
20.98
23.60
21.39
21.04
23.26
9.91
21.39
21.22
74
29.08
Return on equity%
2.71
4.07
2.85
5.13
4.97
5.40
2.92
1.49
4.33
4.87
26.10
4.33
4.20
62
16.74
Return on assets%
23.34
21.22
23.18
22.33
23.38
23.91
21.07
21.55
22.11
20.80
2.49
21.55
22.22
8
0.45
EPS¥
0.31
0.35
0.38
0.40
0.44
0.48
0.49
0.52
0.52
0.54
0.46
4.36%
7.04%
—
21.79
EPS growth%
31.10
32.59
31.61
33.35
33.11
35.41
33.82
36.67
37.59
38.49
16.34
36.67
33.58
14
0.64
Bookvalue per sh¥
0.22
0.21
0.22
0.22
0.24
0.28
0.28
0.32
0.32
0.34
0.60
6.76%
4.17%
—
0.39
FCF per share¥
0.34
0.37
0.41
0.36
0.33
0.34
0.32
0.32
0.31
0.30
0.22
(1.87%)
(0.43%)
—
0.19
Dividend per sh¥
0.40
0.40
0.35
0.30
0.26
0.24
0.25
0.25
0.21
0.18
0.75
(6.78%)
(7.31%)
—
13.63
Div yield (avg)%
10.66
10.04
10.73
13.19
13.64
12.70
13.66
14.26
14.28
12.66
23.44
13.66
12.95
79
17.81
Payout ratio%
22.22
24.54
22.98
22.64
21.06
22.27
20.14
22.98
21.40
23.78
11.43
22.27
22.45
47
1.399
Shares (diluted)B
1.131
1.008
0.971
0.884
0.851
0.847
0.761
0.810
0.851
0.857
1.445
0.15%
(2.80%)
78
13.76
Buyback yield%
11.11
8.52
7.69
9.16
8.66
8.79
6.30
4.04
1.37
0.67
11.78
4.04
8.10
67
0.497
D/E ratiox
0.257
0.274
0.291
0.290
0.319
0.318
0.377
0.420
0.466
0.527
0.705
0.420
0.319
34
1.108
Enterprise value¥B
1.151
1.088
0.985
0.956
1.029
1.127
1.017
1.081
1.081
1.044
1.006
0.29%
(1.04%)
51
1,652
LT debt¥M
610.7
611.5
582.5
588.7
599.9
529.5
485.5
536.5
508.4
482.7
354.0
(4.25%)
(1.90%)
92
Revenue
¥1.834B
2.25%
1.00×
Cost of revenue
¥1.284B
2.25%
1.00×
Operating expenses
¥367.3M
2.36%
1.01×
Property and equipment
18.23%
Goodwill & intangibles
16.62%
Spread over hurdle
49.61%