0.132
Revenue¥B
1.016
1.082
1.140
1.234
1.355
1.432
1.522
1.635
1.760
1.870
0.138
6.65%
7.09%
38
3.41
Revenue growth%
6.41
5.38
7.92
7.15
9.79
8.25
6.70
6.21
7.86
10.67
22.65
7.86
7.50
16
24.84
Gross margin%
28.02
30.03
28.33
29.96
31.60
31.10
33.15
31.50
33.33
32.56
26.70
32.56
31.30
35
6.87
Operating margin%
3.35
1.82
0.41
0.40
0.40
0.40
1.96
2.57
5.53
7.76
4.07
2.57
1.89
35
7.94
Net margin%
14.92
12.76
13.36
10.60
9.19
9.53
10.77
7.86
9.24
6.84
16.39
9.24
10.06
11
10.86
P/E ratio (avg)x
28.39
27.23
27.65
25.07
27.40
25.10
24.62
24.69
24.86
24.57
29.43
24.69
25.08
81
25.76
EV/EBITx
21.80
22.30
23.13
26.07
26.29
29.13
29.51
28.36
26.03
29.89
17.54
29.13
26.18
34
10.38
FCF yield (avg)%
19.69
19.59
17.36
15.64
18.38
20.05
20.00
17.80
17.20
19.05
14.20
19.05
18.71
39
25.03
FCF margin%
18.05
16.06
16.79
16.82
19.55
20.24
19.24
17.24
19.33
20.74
15.54
19.33
18.65
73
0.747
FCF / Net incomex
0.622
0.674
0.677
0.687
0.629
0.613
0.629
0.617
0.613
0.699
0.336
0.617
0.629
83
9.96
ROIC%
19.01
20.47
20.18
21.04
23.73
22.11
22.11
22.30
21.07
18.50
14.74
22.11
21.06
65
10.98
Return on equity%
14.55
16.87
16.19
17.18
19.92
17.67
19.43
21.16
20.06
18.52
21.24
19.43
18.10
26
15.39
Return on assets%
26.03
26.92
26.65
26.73
26.12
27.03
24.46
26.80
26.15
26.10
18.33
26.15
26.40
31
0.48
EPS¥
0.48
0.47
0.48
0.52
0.49
0.49
0.54
0.59
0.63
0.64
0.52
5.57%
2.12%
—
5.87
EPS growth%
6.29
6.11
5.85
4.79
2.24
2.61
3.08
4.29
5.54
7.81
7.31
4.29
5.16
73
0.30
Bookvalue per sh¥
0.29
0.31
0.29
0.29
0.31
0.30
0.28
0.29
0.26
0.26
0.22
(3.52%)
(1.75%)
—
0.23
FCF per share¥
0.51
0.50
0.48
0.46
0.48
0.48
0.45
0.45
0.47
0.45
0.45
(1.28%)
(1.55%)
—
0.23
Dividend per sh¥
0.45
0.49
0.54
0.56
0.53
0.57
0.62
0.63
0.64
0.70
0.44
5.56%
4.95%
—
25.15
Div yield (avg)%
25.97
23.03
23.48
26.35
28.88
26.38
24.46
23.33
23.30
22.47
2.19
23.33
23.97
43
2.71
Payout ratio%
4.56
3.86
1.26
2.60
4.89
3.79
5.58
8.05
8.25
10.73
3.20
8.05
4.72
37
836.9
Shares (diluted)M
892.4
884.1
798.5
870.1
877.2
818.7
770.4
704.2
683.4
674.8
870.6
(5.11%)
(1.98%)
54
3.37
Buyback yield%
13.33
15.93
14.17
14.16
17.08
18.72
21.55
21.94
19.80
20.92
19.56
20.92
17.90
86
0.578
D/E ratiox
1.953
2.001
2.304
2.252
2.312
2.301
2.667
2.573
2.680
2.889
1.337
2.667
2.308
23
774.5
Enterprise value¥M
128.6
116.1
113.5
107.4
98.99
103.4
110.6
105.0
98.33
101.9
755.9
0.59%
(2.33%)
59
1.819
LT debt¥B
1.719
1.918
2.136
1.973
2.257
2.188
2.261
2.152
2.367
2.690
1.067
3.57%
4.14%
86
Revenue
¥1.870B
7.09%
1.00×
Cost of revenue
¥1.139B
7.21%
1.01×
Operating expenses
¥258.0M
6.34%
0.93×
Property and equipment
21.17%
Cash and investments
15.80%
Spread over hurdle
16.41%