0.425
Revenue¥B
0.882
0.927
0.978
1.061
1.103
1.171
1.260
1.314
1.409
1.471
0.441
5.94%
5.64%
72
4.01
Revenue growth%
18.35
20.68
22.91
24.85
24.79
27.42
25.90
24.54
24.55
21.79
8.03
24.55
24.55
79
6.70
Gross margin%
17.71
15.82
16.15
18.50
21.43
18.67
17.90
20.18
18.57
18.32
28.70
18.57
18.41
55
13.76
Operating margin%
5.63
8.38
6.40
4.78
6.44
4.56
2.79
5.13
7.73
9.83
4.62
5.13
6.01
70
19.11
Net margin%
2.48
5.11
3.62
1.03
0.40
0.40
0.40
0.40
0.62
0.40
15.38
0.40
0.51
53
35.32
P/E ratio (avg)x
46.35
51.27
52.47
62.29
70.04
67.92
75.48
87.60
89.27
90.36
28.61
87.60
68.98
9
28.13
EV/EBITx
49.05
52.26
50.75
49.87
58.73
67.65
67.46
73.95
78.04
88.61
17.21
73.95
63.10
34
25.67
FCF yield (avg)%
14.85
15.04
14.04
12.51
13.61
15.49
15.79
18.74
16.44
18.73
27.97
16.44
15.26
6
2.13
FCF margin%
9.78
9.74
12.20
15.19
13.07
14.74
17.09
16.92
16.58
19.36
18.94
16.92
14.96
73
1.324
FCF / Net incomex
0.331
0.357
0.350
0.340
0.371
0.367
0.400
0.446
0.509
0.595
1.062
0.446
0.369
10
7.29
ROIC%
26.15
25.63
25.08
26.61
29.09
29.50
31.13
33.55
30.63
28.92
28.68
30.63
29.00
17
2.05
Return on equity%
23.86
21.61
23.92
23.62
23.32
21.80
19.10
19.02
16.13
15.82
10.76
19.02
21.71
90
23.60
Return on assets%
10.98
10.38
10.17
8.50
6.70
9.49
6.78
7.12
8.57
10.77
8.81
8.57
9.03
88
0.29
EPS¥
0.35
0.37
0.36
0.39
0.44
0.50
0.51
0.53
0.57
0.65
0.31
8.30%
6.08%
—
26.05
EPS growth%
10.71
12.16
14.87
16.12
15.21
17.08
16.92
16.44
18.36
17.00
4.12
17.00
16.28
22
0.16
Bookvalue per sh¥
0.16
0.17
0.17
0.19
0.22
0.25
0.27
0.27
0.28
0.26
0.15
3.39%
5.75%
—
0.27
FCF per share¥
0.42
0.50
0.50
0.54
0.56
0.55
0.53
0.53
0.58
0.66
0.06
3.23%
5.16%
—
0.07
Dividend per sh¥
0.29
0.34
0.37
0.36
0.37
0.40
0.42
0.42
0.47
0.48
0.09
5.23%
6.22%
—
28.28
Div yield (avg)%
27.27
27.98
27.48
26.21
25.40
22.46
22.45
23.68
23.63
22.27
24.91
22.46
24.54
88
5.57
Payout ratio%
25.75
27.49
30.36
32.85
30.66
31.40
30.38
29.39
27.55
27.05
20.40
29.39
29.88
73
1.286
Shares (diluted)B
1.201
1.208
1.114
1.036
1.075
1.047
1.064
0.977
1.005
1.041
1.298
(0.64%)
(1.98%)
6
5.48
Buyback yield%
28.62
31.23
29.09
27.79
27.27
26.14
27.36
28.54
28.25
28.49
26.03
28.25
28.37
81
0.409
D/E ratiox
1.568
1.398
1.303
1.165
1.078
1.154
1.141
1.188
1.180
1.151
0.450
1.154
1.173
88
1,062
Enterprise value¥M
866.4
851.0
766.4
720.4
744.4
685.3
707.9
695.3
647.5
590.1
910.1
(4.54%)
(4.05%)
49
0.818
LT debt¥B
0.805
0.841
0.880
1.008
1.174
1.148
1.126
1.204
1.416
1.659
1.151
7.17%
9.06%
39
Revenue
¥1.471B
5.64%
1.00×
Cost of revenue
¥1.030B
5.64%
1.00×
Operating expenses
¥224.0M
5.53%
0.99×
Property and equipment
17.02%
Goodwill & intangibles
15.81%
Spread over hurdle
(4.83%)