0.994
Revenue¥B
1.198
1.266
1.365
1.438
1.549
1.634
1.736
1.883
2.023
2.183
1.064
7.11%
6.95%
6
23.79
Revenue growth%
0.75
0.40
2.40
4.31
2.15
2.88
1.68
3.31
0.63
2.32
21.31
2.32
2.23
77
25.16
Gross margin%
9.66
9.08
7.24
8.86
8.27
6.19
5.52
6.67
7.22
9.37
20.18
6.67
7.75
39
16.68
Operating margin%
9.68
12.53
15.21
15.97
15.52
14.44
11.91
14.45
15.36
15.58
2.86
14.45
14.83
13
28.41
Net margin%
16.84
17.79
17.77
19.86
20.27
20.07
21.53
21.96
21.30
19.83
17.43
21.30
19.97
42
14.40
P/E ratio (avg)x
7.402
7.579
8.074
7.742
8.858
9.055
8.477
9.161
8.852
9.192
16.88
9.055
8.664
11
31.02
EV/EBITx
26.99
29.62
28.74
30.35
32.17
28.87
30.54
30.51
28.03
25.84
19.89
28.87
29.25
25
8.10
FCF yield (avg)%
8.33
7.35
9.78
9.71
10.65
13.36
11.62
13.07
11.21
11.27
9.19
11.62
10.93
66
15.99
FCF margin%
11.45
13.65
13.53
12.14
14.68
13.67
14.41
14.48
16.05
17.91
2.10
14.48
14.04
48
1.357
FCF / Net incomex
0.694
0.673
0.798
0.919
0.960
0.917
1.026
1.215
1.347
1.360
0.703
1.215
0.940
57
19.60
ROIC%
12.58
11.08
12.47
10.04
8.56
7.32
9.33
7.87
6.14
5.68
15.93
7.32
8.95
32
15.67
Return on equity%
14.85
15.82
16.00
18.62
19.86
19.11
20.32
22.65
25.63
24.93
14.74
22.65
19.48
72
10.49
Return on assets%
32.73
30.98
30.74
31.20
30.55
28.61
27.81
27.41
29.94
31.27
26.82
28.61
30.65
12
0.43
EPS¥
0.68
0.68
0.72
0.83
0.87
0.91
0.87
0.88
0.89
0.84
0.47
(0.70%)
3.49%
—
27.74
EPS growth%
8.25
9.14
8.53
9.09
8.82
7.09
9.28
7.13
9.74
11.08
17.16
9.28
8.95
73
0.22
Bookvalue per sh¥
0.87
1.00
1.13
1.24
1.32
1.28
1.19
1.27
1.32
1.23
1.01
(1.30%)
2.73%
—
1.40
FCF per share¥
0.96
1.00
1.20
1.39
1.42
1.42
1.56
1.61
1.90
1.90
0.86
5.93%
8.37%
—
0.27
Dividend per sh¥
0.91
0.88
1.03
1.04
1.03
1.13
1.20
1.40
1.63
1.90
0.96
13.05%
7.43%
—
18.98
Div yield (avg)%
29.52
30.72
28.72
27.37
29.69
28.52
27.79
25.88
23.61
20.63
15.29
25.88
28.16
13
25.60
Payout ratio%
20.88
21.08
19.49
19.10
21.63
20.73
19.61
21.94
23.47
21.31
15.11
21.31
20.98
56
0.661
Shares (diluted)B
0.628
0.714
0.804
0.835
0.970
0.965
0.978
1.096
1.045
1.073
0.656
2.04%
5.25%
82
18.26
Buyback yield%
19.01
18.94
16.27
13.45
12.98
11.31
9.61
9.64
7.87
5.78
22.26
9.61
12.14
50
1.243
D/E ratiox
1.154
1.289
1.306
1.160
1.274
1.176
1.183
1.074
1.008
1.008
0.553
1.074
1.168
42
1,535
Enterprise value¥M
628.7
627.8
553.3
559.7
602.9
515.1
462.3
407.2
364.6
339.9
576.8
(10.83%)
(6.85%)
79
0.195
LT debt¥B
1.146
1.073
1.218
1.272
1.440
1.434
1.386
1.580
1.799
1.865
0.669
5.31%
5.86%
65
Revenue
¥2.183B
6.95%
1.00×
Cost of revenue
¥1.237B
6.68%
0.97×
Operating expenses
¥320.6M
7.88%
1.09×
Property and equipment
16.97%
Cash and investments
16.86%
Spread over hurdle
16.75%