0.154
Revenue¥B
0.963
0.980
0.977
0.999
1.006
1.025
1.041
1.069
1.078
1.098
0.172
1.77%
1.16%
66
2.53
Revenue growth%
0.40
1.98
2.30
2.21
2.86
3.97
5.51
4.27
4.36
3.14
20.50
4.27
3.00
29
4.38
Gross margin%
5.06
3.88
3.59
1.78
4.45
3.97
5.91
8.22
5.51
6.59
3.92
5.91
4.76
55
26.74
Operating margin%
22.50
20.54
18.14
21.03
23.17
22.73
21.94
21.28
23.42
21.43
2.04
21.94
21.69
16
5.64
Net margin%
24.93
23.76
24.93
25.88
26.89
27.51
29.88
31.07
29.72
29.98
19.43
29.88
27.20
76
35.58
P/E ratio (avg)x
27.29
26.83
26.70
25.42
26.93
24.41
21.73
20.62
19.24
20.10
25.19
20.62
24.91
9
16.75
EV/EBITx
29.28
32.98
31.68
29.58
29.17
31.06
32.67
35.19
36.85
36.38
28.90
35.19
32.17
31
23.96
FCF yield (avg)%
0.40
1.14
0.40
1.80
3.68
3.96
1.89
0.40
0.40
3.35
6.58
1.89
1.47
49
15.46
FCF margin%
11.31
10.02
8.96
9.55
8.75
7.80
9.10
6.17
5.59
6.19
22.11
6.19
8.85
63
1.183
FCF / Net incomex
0.499
0.516
0.493
0.497
0.503
0.527
0.579
0.569
0.609
0.635
1.461
0.579
0.521
29
27.14
ROIC%
16.23
13.33
14.92
15.01
13.85
11.83
11.46
9.24
8.05
8.65
9.82
9.24
12.58
77
13.98
Return on equity%
23.66
22.31
24.02
21.13
18.60
17.54
16.65
15.32
14.23
14.15
19.03
15.32
18.07
86
15.63
Return on assets%
26.98
26.50
27.41
25.93
27.84
26.66
27.83
26.64
26.87
28.79
29.30
26.87
26.93
50
0.26
EPS¥
0.24
0.25
0.26
0.27
0.27
0.28
0.28
0.27
0.32
0.34
0.29
5.08%
5.11%
—
17.37
EPS growth%
9.57
12.24
11.61
13.13
11.69
14.42
11.72
14.16
16.55
16.64
21.43
14.42
12.68
91
0.26
Bookvalue per sh¥
0.26
0.26
0.27
0.23
0.25
0.22
0.23
0.22
0.21
0.20
0.24
(3.85%)
(2.86%)
—
0.35
FCF per share¥
0.48
0.55
0.54
0.55
0.62
0.74
0.75
0.77
0.90
0.87
0.30
6.94%
6.73%
—
0.21
Dividend per sh¥
0.17
0.17
0.16
0.16
0.17
0.17
0.16
0.16
0.16
0.14
0.27
(3.71%)
(2.12%)
—
28.28
Div yield (avg)%
15.90
15.52
17.76
19.80
21.34
23.04
22.79
24.82
21.86
20.42
19.55
22.79
20.88
93
25.51
Payout ratio%
19.44
17.71
16.48
17.95
20.15
20.29
22.87
25.52
27.72
29.43
12.07
25.52
20.22
9
1.225
Shares (diluted)B
1.243
1.182
1.212
1.158
1.211
1.173
1.246
1.285
1.218
1.278
1.272
1.09%
1.35%
80
7.43
Buyback yield%
20.61
18.72
21.72
22.57
24.25
23.23
21.36
19.36
19.37
20.59
9.49
20.59
20.99
86
1.503
D/E ratiox
2.225
2.467
2.785
3.057
3.218
3.873
4.047
4.710
5.271
5.308
1.401
4.710
3.545
38
342.4
Enterprise value¥M
445.8
429.9
489.1
469.0
507.9
488.3
519.8
567.1
579.0
615.9
851.4
3.93%
2.82%
53
0.494
LT debt¥B
1.179
1.072
1.011
0.932
0.867
0.879
0.897
0.924
0.908
0.961
0.724
2.09%
(1.46%)
13
Revenue
¥1.098B
1.16%
1.00×
Cost of revenue
¥592.9M
1.55%
1.04×
Operating expenses
¥196.8M
0.52%
0.94×
Property and equipment
22.53%
Goodwill & intangibles
20.59%
Return on capital
120.37%
Spread over hurdle
114.51%