0.797
Revenue¥B
0.751
0.783
0.826
0.844
0.891
0.933
0.979
1.031
1.080
1.127
0.826
4.82%
4.49%
92
20.78
Revenue growth%
4.60
1.92
1.49
0.40
1.48
0.67
0.40
0.40
0.40
0.40
2.08
0.40
0.53
7
19.70
Gross margin%
10.08
10.44
10.69
9.17
8.99
7.94
7.14
5.42
4.74
2.39
14.93
5.42
8.46
31
2.99
Operating margin%
20.37
22.08
20.70
19.96
22.13
20.07
21.88
21.40
18.47
15.83
28.10
20.07
20.53
85
7.78
Net margin%
4.24
3.41
4.34
1.85
0.40
0.40
1.06
3.29
2.37
0.40
19.24
1.06
2.11
89
17.59
P/E ratio (avg)x
40.43
40.65
43.06
45.74
48.09
48.27
46.08
49.20
55.92
57.89
7.508
49.20
47.09
93
37.93
EV/EBITx
31.63
36.92
36.87
35.67
36.96
35.86
34.81
40.74
45.27
43.52
17.45
40.74
36.90
87
24.95
FCF yield (avg)%
25.67
27.46
27.48
25.23
24.84
21.91
18.93
19.92
22.21
22.64
22.72
21.91
23.74
35
26.49
FCF margin%
26.38
27.49
24.97
25.70
26.38
25.29
25.76
23.82
23.83
21.52
16.71
23.83
25.49
23
1.205
FCF / Net incomex
2.281
2.366
2.280
2.651
3.036
3.355
3.511
3.629
3.478
3.521
1.304
3.511
3.196
62
3.23
ROIC%
16.86
17.85
17.60
17.81
16.95
14.53
13.03
10.89
11.32
13.23
9.96
13.03
15.70
29
15.68
Return on equity%
0.92
3.02
5.99
3.76
3.22
5.21
2.24
2.70
3.03
0.92
18.22
2.70
3.03
65
14.91
Return on assets%
18.34
19.64
22.45
21.30
18.96
17.22
15.60
12.81
13.86
12.62
12.11
13.86
17.78
36
0.51
EPS¥
1.26
1.51
1.53
1.71
1.68
1.87
2.14
2.25
2.70
3.25
0.54
14.08%
10.87%
—
25.71
EPS growth%
18.04
15.20
15.34
17.04
16.32
15.36
17.73
17.97
19.48
19.44
8.72
17.97
17.38
36
0.56
Bookvalue per sh¥
2.36
2.64
2.71
3.06
3.08
3.45
3.76
3.68
3.54
3.59
2.27
3.11%
3.85%
—
1.27
FCF per share¥
0.60
0.68
0.75
0.84
0.85
0.91
0.89
0.95
0.99
1.00
1.00
3.27%
5.64%
—
1.62
Dividend per sh¥
0.70
0.69
0.68
0.59
0.62
0.55
0.59
0.60
0.52
0.52
0.94
(3.61%)
(3.87%)
—
3.29
Div yield (avg)%
12.92
10.63
7.82
10.44
12.84
10.32
10.14
10.42
7.61
8.55
14.97
10.14
10.37
40
16.27
Payout ratio%
11.77
13.42
13.63
10.87
13.05
14.77
13.14
16.13
18.31
16.67
24.29
16.13
13.52
83
296.6
Shares (diluted)M
243.9
260.5
225.7
231.9
199.5
194.2
199.3
205.6
176.5
159.6
298.1
(4.36%)
(4.56%)
92
6.66
Buyback yield%
7.46
6.39
8.24
6.93
7.43
5.99
4.65
6.13
4.10
2.80
23.83
4.65
6.26
49
0.725
D/E ratiox
2.291
2.476
2.539
2.737
2.638
2.770
2.745
3.026
3.403
3.541
1.513
3.026
2.741
25
770.0
Enterprise value¥M
628.3
684.8
799.4
869.5
855.3
865.8
833.0
800.0
888.8
927.1
609.2
1.62%
5.13%
49
0.246
LT debt¥B
1.049
1.254
1.257
1.500
1.598
1.667
1.962
2.072
2.280
2.726
0.155
11.28%
11.48%
35
Revenue
¥1.127B
4.49%
1.00×
Cost of revenue
¥613.1M
4.37%
0.99×
Operating expenses
¥249.6M
4.82%
1.03×
Property and equipment
19.79%
Goodwill & intangibles
17.33%
Spread over hurdle
13.02%