0.398
Revenue¥B
0.649
0.702
0.731
0.761
0.823
0.864
0.918
0.977
1.032
1.090
0.425
5.79%
6.08%
42
3.25
Revenue growth%
1.86
3.03
1.97
3.33
2.85
3.94
0.95
0.40
0.63
1.64
23.82
0.95
1.91
83
6.61
Gross margin%
11.19
13.13
12.36
9.84
11.31
11.20
8.47
11.10
10.57
9.28
20.45
10.57
11.14
89
29.57
Operating margin%
4.29
6.48
5.25
3.32
3.84
5.97
8.70
7.91
8.98
11.91
18.55
8.70
6.22
45
4.52
Net margin%
16.68
18.64
20.89
17.91
17.73
14.77
15.86
13.25
11.53
10.18
23.35
13.25
16.27
19
24.92
P/E ratio (avg)x
19.81
17.49
15.84
17.70
18.22
17.04
16.71
15.30
15.23
13.89
27.44
15.30
16.87
88
27.62
EV/EBITx
19.39
19.83
18.95
20.16
20.50
23.11
25.77
29.04
31.76
34.29
32.09
29.04
21.81
65
26.50
FCF yield (avg)%
22.49
20.18
21.30
20.41
21.05
23.03
24.76
24.43
23.33
20.90
13.36
23.33
21.90
95
29.72
FCF margin%
18.37
15.92
14.47
15.15
17.86
16.50
18.34
16.46
16.55
13.81
5.81
16.50
16.48
10
0.439
FCF / Net incomex
1.945
1.964
1.976
2.082
2.016
2.120
2.109
2.234
2.165
2.432
0.655
2.165
2.096
66
12.42
ROIC%
9.01
9.49
11.48
14.07
16.52
16.75
14.04
12.03
9.13
11.49
16.04
12.03
11.76
26
29.16
Return on equity%
26.30
23.42
22.48
23.79
24.12
23.57
20.88
22.56
21.79
18.83
8.64
21.79
22.99
41
15.67
Return on assets%
32.36
34.83
37.33
39.06
41.34
44.06
46.30
43.77
40.97
40.62
2.68
43.77
40.80
12
0.06
EPS¥
0.76
0.89
0.91
1.10
1.33
1.52
1.80
2.10
2.45
2.85
0.07
16.47%
15.48%
—
28.15
EPS growth%
5.92
6.12
7.90
9.14
10.64
8.44
9.05
8.90
6.64
4.26
20.87
8.44
8.17
45
0.36
Bookvalue per sh¥
0.16
0.16
0.18
0.18
0.18
0.17
0.15
0.16
0.18
0.16
0.18
(2.86%)
0.40%
—
0.21
FCF per share¥
0.23
0.26
0.27
0.27
0.26
0.30
0.35
0.39
0.38
0.46
0.10
11.84%
8.31%
—
0.15
Dividend per sh¥
0.65
0.71
0.85
0.90
0.94
1.05
1.20
1.24
1.33
1.40
0.15
8.17%
7.74%
—
24.52
Div yield (avg)%
17.52
16.46
15.93
17.84
16.29
17.71
18.78
19.77
17.52
19.40
14.17
18.78
17.62
42
13.48
Payout ratio%
8.17
6.86
4.02
6.31
5.99
5.09
3.63
4.34
2.87
2.80
27.97
3.63
4.71
86
1.446
Shares (diluted)B
1.719
1.651
1.825
1.693
1.706
1.657
1.595
1.406
1.383
1.494
1.395
(2.62%)
(0.64%)
45
5.51
Buyback yield%
9.52
7.65
6.04
4.69
7.10
5.64
8.28
10.06
7.61
7.18
7.76
7.61
7.39
54
1.109
D/E ratiox
2.108
2.348
2.409
2.376
2.508
2.754
2.742
3.243
3.545
4.073
0.124
3.243
2.625
47
822.3
Enterprise value¥M
197.0
178.6
178.3
201.0
193.2
191.7
182.3
166.2
155.4
155.3
919.7
(4.28%)
(2.93%)
80
0.389
LT debt¥B
1.144
1.079
1.064
1.009
0.953
1.071
0.985
0.923
0.916
0.932
0.399
(0.46%)
(1.32%)
20
Revenue
¥1.090B
6.08%
1.00×
Cost of revenue
¥701.1M
6.08%
1.00×
Operating expenses
¥173.1M
6.13%
1.00×
Property and equipment
20.12%
Spread over hurdle
19.55%