0.993
Revenue¥B
1.130
1.141
1.165
1.185
1.225
1.236
1.256
1.289
1.327
1.356
1.089
2.05%
2.04%
50
10.07
Revenue growth%
22.02
23.65
23.45
23.73
22.70
25.20
26.87
24.27
26.24
28.83
22.23
26.24
24.00
34
16.70
Gross margin%
28.83
30.71
27.99
30.53
29.92
27.69
28.92
26.81
28.19
27.42
8.07
27.69
28.51
92
19.36
Operating margin%
2.88
1.01
1.63
0.40
0.40
1.22
0.40
0.71
3.38
2.51
27.79
1.22
1.12
8
9.24
Net margin%
6.56
3.67
1.06
0.40
2.63
0.66
0.40
1.28
1.24
3.49
6.10
1.24
1.26
48
10.27
P/E ratio (avg)x
5.934
6.628
6.372
5.919
5.768
5.503
5.569
5.784
5.601
5.922
32.90
5.601
5.851
89
19.54
EV/EBITx
41.14
47.62
52.80
50.47
57.45
57.81
67.21
63.65
73.16
84.45
35.49
67.21
57.63
95
4.80
FCF yield (avg)%
2.98
2.25
1.10
0.84
0.40
1.38
0.40
1.33
0.40
0.40
25.98
0.40
0.97
26
20.95
FCF margin%
25.14
25.52
27.28
29.07
26.96
28.88
29.54
28.48
29.00
30.89
5.52
29.00
28.68
92
1.320
FCF / Net incomex
1.563
1.497
1.317
1.195
1.079
1.022
0.909
0.832
0.845
0.853
0.217
0.853
1.051
69
29.63
ROIC%
5.86
6.87
6.65
7.83
9.76
10.35
9.48
6.59
7.32
6.37
10.60
7.32
7.10
24
17.71
Return on equity%
6.21
9.15
9.32
7.08
9.44
10.14
11.06
13.50
15.74
17.68
13.99
13.50
9.79
76
18.63
Return on assets%
7.10
5.85
4.98
6.73
6.60
3.63
5.96
6.12
4.17
6.65
7.75
5.96
6.04
57
0.84
EPS¥
0.29
0.31
0.32
0.33
0.36
0.40
0.41
0.37
0.41
0.44
0.89
4.17%
3.15%
—
24.85
EPS growth%
30.52
27.89
28.78
29.09
27.05
24.75
22.95
21.04
21.45
23.19
26.21
22.95
25.90
14
0.25
Bookvalue per sh¥
0.58
0.57
0.57
0.54
0.60
0.57
0.62
0.70
0.70
0.75
0.52
4.59%
4.10%
—
0.33
FCF per share¥
0.65
0.66
0.70
0.71
0.72
0.67
0.74
0.81
0.87
0.91
0.56
4.68%
3.65%
—
0.33
Dividend per sh¥
0.82
0.77
0.74
0.72
0.64
0.65
0.71
0.72
0.76
0.82
0.63
4.90%
1.07%
—
16.88
Div yield (avg)%
16.67
14.06
13.87
11.99
13.91
13.18
13.95
15.56
16.91
16.58
12.98
15.56
14.00
89
29.66
Payout ratio%
4.14
3.91
1.10
0.40
0.40
3.12
4.87
1.88
4.58
6.18
22.94
4.58
3.51
38
732.8
Shares (diluted)M
561.9
542.2
483.8
511.2
556.8
548.2
602.7
599.6
579.4
560.7
741.3
0.14%
(0.08%)
52
15.03
Buyback yield%
25.99
23.59
22.81
24.54
23.20
23.72
23.89
21.79
19.39
17.12
27.58
21.79
23.39
68
0.482
D/E ratiox
0.430
0.479
0.475
0.528
0.475
0.456
0.441
0.499
0.516
0.563
0.743
0.499
0.477
45
0.653
Enterprise value¥B
0.802
0.932
0.921
0.929
0.968
0.994
1.167
1.156
1.208
1.244
0.660
5.15%
5.63%
9
0.814
LT debt¥B
0.431
0.461
0.479
0.426
0.447
0.477
0.445
0.391
0.422
0.392
1.249
(2.56%)
(2.56%)
12
Revenue
¥1.356B
2.04%
1.00×
Cost of revenue
¥711.4M
2.34%
1.03×
Operating expenses
¥292.3M
1.53%
0.95×
Property and equipment
16.58%
Return on capital
106.35%
Spread over hurdle
96.73%