0.555
Revenue¥B
1.129
1.126
1.137
1.174
1.165
1.192
1.200
1.240
1.234
1.270
0.579
1.73%
1.18%
40
12.73
Revenue growth%
2.16
2.55
5.21
7.65
5.03
4.09
1.69
0.40
3.34
1.10
17.38
1.69
2.95
28
11.16
Gross margin%
27.74
30.31
28.34
26.83
29.56
31.68
30.99
28.99
30.72
29.47
27.70
30.72
29.52
42
6.03
Operating margin%
4.51
6.36
6.93
5.24
2.30
2.66
3.92
5.61
6.14
5.71
13.95
5.61
5.43
92
4.23
Net margin%
11.08
9.88
10.51
12.82
14.02
12.85
14.09
12.39
15.14
17.95
22.13
14.09
12.83
27
15.88
P/E ratio (avg)x
20.80
20.33
19.62
22.37
25.73
28.58
33.49
37.95
43.57
49.25
25.52
37.95
27.16
86
34.12
EV/EBITx
12.27
12.86
11.62
13.26
13.81
15.04
15.31
15.92
16.84
15.87
27.72
15.87
14.42
60
23.16
FCF yield (avg)%
27.31
28.25
28.36
31.34
34.31
33.68
32.36
35.30
32.42
34.26
26.78
33.68
32.39
43
29.24
FCF margin%
10.46
8.30
9.56
6.99
9.22
7.67
9.76
6.77
4.71
3.97
28.70
6.77
7.98
88
0.926
FCF / Net incomex
1.118
1.130
1.139
1.168
1.174
1.249
1.236
1.264
1.170
1.211
1.293
1.236
1.172
94
6.28
ROIC%
28.29
28.29
25.75
24.01
21.10
21.94
21.49
23.77
26.05
24.59
15.68
23.77
24.30
39
19.16
Return on equity%
23.09
21.53
19.81
20.93
23.50
21.37
23.22
22.43
22.24
20.55
8.41
22.24
21.88
70
5.28
Return on assets%
26.39
23.41
22.48
24.09
25.45
26.45
26.91
24.94
23.68
26.51
25.29
26.45
25.20
33
1.33
EPS¥
0.68
0.70
0.71
0.70
0.79
0.84
0.82
0.89
1.02
1.15
1.45
7.73%
5.56%
—
10.21
EPS growth%
23.91
23.69
26.69
24.12
26.43
28.50
28.53
28.25
29.67
31.78
13.38
28.53
27.47
67
1.47
Bookvalue per sh¥
0.30
0.30
0.30
0.29
0.30
0.27
0.24
0.21
0.19
0.21
0.80
(7.07%)
(5.07%)
—
0.47
FCF per share¥
1.24
1.26
1.36
1.47
1.50
1.46
1.59
1.80
2.05
1.98
2.01
5.75%
6.16%
—
0.52
Dividend per sh¥
1.12
1.06
0.94
1.01
0.89
0.97
0.90
0.98
1.01
0.98
1.11
1.89%
(1.96%)
—
12.72
Div yield (avg)%
20.09
17.78
16.44
13.95
15.98
13.30
15.29
16.97
15.44
17.40
12.68
15.44
16.21
55
6.67
Payout ratio%
26.80
25.50
22.62
22.32
21.45
19.19
16.67
14.14
17.11
17.90
10.98
17.11
20.32
31
481.9
Shares (diluted)M
315.4
341.7
290.9
273.3
285.6
284.0
242.0
238.5
221.5
229.3
460.6
(4.30%)
(3.86%)
46
9.16
Buyback yield%
0.40
0.40
0.40
0.40
1.05
2.62
3.91
3.38
3.01
5.36
14.08
3.38
1.83
81
1.039
D/E ratiox
1.804
1.768
1.697
1.811
1.828
1.936
1.920
1.881
1.934
1.841
1.582
1.920
1.835
60
693.1
Enterprise value¥M
246.8
244.6
246.9
255.1
286.1
280.3
328.7
365.4
439.5
494.7
681.0
11.58%
8.80%
48
48.61
LT debt¥M
275.1
303.3
324.9
352.0
337.0
351.4
335.9
349.6
370.5
370.4
647.3
1.91%
2.15%
35
Revenue
¥1.270B
1.18%
1.00×
Cost of revenue
¥653.8M
1.12%
0.99×
Operating expenses
¥292.9M
1.05%
0.99×
Property and equipment
19.06%
Cash and investments
14.12%
Spread over hurdle
33.25%