0.960
Revenue¥B
1.798
1.811
1.888
1.895
1.919
1.960
1.992
2.084
2.181
2.227
1.007
3.02%
2.39%
54
10.26
Revenue growth%
10.05
12.79
15.26
13.06
12.12
12.83
10.95
9.73
7.17
7.37
24.60
9.73
11.54
19
20.10
Gross margin%
22.81
25.50
26.70
29.49
28.54
27.05
29.83
30.53
31.89
30.46
4.95
30.46
29.02
46
26.10
Operating margin%
24.29
24.48
22.79
20.82
18.63
15.75
17.39
18.03
20.37
17.70
8.22
17.70
19.50
10
29.04
Net margin%
2.44
2.22
0.81
2.76
1.96
4.07
5.34
8.33
8.01
9.86
18.35
8.01
3.41
56
28.60
P/E ratio (avg)x
43.40
46.56
46.81
52.93
56.07
51.58
47.94
52.67
56.14
54.20
30.65
52.67
52.13
50
23.63
EV/EBITx
50.46
50.25
52.95
54.36
61.65
73.35
78.39
77.38
87.58
103.8
26.18
78.39
67.50
55
2.28
FCF yield (avg)%
25.75
27.47
25.69
24.70
25.99
23.74
23.17
25.19
22.70
22.30
20.18
23.17
24.95
69
8.79
FCF margin%
14.48
16.29
14.78
17.26
18.26
18.61
17.59
18.17
19.84
16.90
5.58
18.17
17.42
57
1.158
FCF / Net incomex
1.391
1.509
1.797
1.801
1.732
1.749
1.859
1.818
2.143
2.469
1.058
1.859
1.799
89
7.46
ROIC%
16.86
14.61
16.01
17.88
20.61
21.81
20.08
21.20
24.12
22.45
27.56
21.81
20.35
22
11.07
Return on equity%
9.68
12.59
12.96
14.82
12.02
10.32
10.71
8.04
10.56
12.30
18.73
10.56
11.36
87
22.42
Return on assets%
22.04
19.73
20.08
21.81
20.67
21.82
22.78
24.97
26.54
27.21
13.46
24.97
21.93
31
0.18
EPS¥
0.11
0.10
0.10
0.11
0.11
0.10
0.09
0.09
0.09
0.09
0.19
(3.77%)
(1.90%)
—
15.08
EPS growth%
10.58
12.65
11.68
11.18
10.66
13.06
11.93
9.94
10.40
11.39
29.42
11.39
11.28
88
0.47
Bookvalue per sh¥
0.38
0.33
0.31
0.29
0.30
0.31
0.30
0.27
0.29
0.26
0.19
(2.27%)
(4.05%)
—
0.13
FCF per share¥
0.61
0.69
0.68
0.64
0.75
0.84
0.88
0.91
0.91
0.91
0.22
3.88%
3.79%
—
0.25
Dividend per sh¥
0.27
0.28
0.26
0.28
0.31
0.31
0.30
0.31
0.35
0.35
0.46
2.51%
3.53%
—
12.57
Div yield (avg)%
20.24
20.90
21.22
19.02
16.92
19.23
18.30
20.01
18.47
16.64
23.97
18.47
19.12
35
23.95
Payout ratio%
1.70
3.77
6.08
4.62
5.69
4.32
5.40
7.45
9.94
8.76
6.28
7.45
5.54
62
2.430
Shares (diluted)B
3.780
3.798
3.835
3.895
3.747
4.180
4.463
4.901
5.144
4.819
2.445
5.16%
3.48%
36
22.25
Buyback yield%
17.84
17.06
15.83
18.02
16.28
16.78
17.20
18.75
16.58
16.43
4.87
16.78
16.92
85
0.917
D/E ratiox
1.625
1.700
1.826
2.022
2.226
2.645
2.763
3.006
3.126
3.648
1.490
3.006
2.436
68
1,893
Enterprise value¥M
915.0
968.5
866.9
901.3
849.8
820.9
853.7
888.4
837.3
757.2
246.2
(2.28%)
(2.19%)
63
1,876
LT debt¥M
173.8
187.3
195.2
200.6
191.1
190.7
191.5
184.4
188.5
190.9
121.8
(0.01%)
1.85%
74
Revenue
¥2.227B
2.39%
1.00×
Cost of revenue
¥1.238B
2.72%
1.03×
Operating expenses
¥502.5M
1.79%
0.94×
Property and equipment
15.66%
Spread over hurdle
66.41%