1.020
Revenue¥B
0.871
0.913
0.991
1.075
1.151
1.218
1.311
1.396
1.451
1.516
1.043
5.66%
6.60%
92
7.33
Revenue growth%
10.83
8.29
10.74
7.97
9.78
12.64
13.68
16.35
13.87
15.20
23.84
13.87
11.74
88
7.05
Gross margin%
4.67
6.97
6.81
9.02
8.57
10.60
11.87
10.02
9.54
9.50
23.14
10.02
9.26
88
21.80
Operating margin%
8.08
9.54
12.27
11.41
11.99
13.70
13.32
10.52
12.92
10.30
23.62
12.92
11.70
44
22.13
Net margin%
4.12
1.80
0.40
0.40
0.40
3.17
1.19
0.40
3.17
0.55
24.07
1.19
0.87
13
8.008
P/E ratio (avg)x
34.71
34.47
36.10
38.95
42.39
49.19
48.95
52.70
52.78
49.64
22.48
49.64
45.67
21
14.34
EV/EBITx
23.94
23.69
25.23
27.29
29.34
31.61
31.69
30.84
33.00
30.54
32.73
31.61
29.94
61
2.36
FCF yield (avg)%
16.28
13.80
13.96
15.44
13.64
15.01
17.24
17.81
15.31
18.05
22.09
17.24
15.38
86
3.98
FCF margin%
4.17
2.19
1.62
1.15
0.40
0.40
2.62
4.05
4.72
5.11
10.20
4.05
2.40
53
1.057
FCF / Net incomex
0.370
0.375
0.416
0.416
0.443
0.534
0.557
0.545
0.638
0.760
0.161
0.557
0.489
75
7.70
ROIC%
33.50
34.76
33.38
31.94
30.85
27.88
26.79
25.12
23.20
22.62
19.90
25.12
29.36
44
25.79
Return on equity%
12.81
11.12
13.22
10.86
10.84
12.75
9.76
12.65
10.96
11.23
10.69
11.23
11.17
63
11.54
Return on assets%
13.82
12.22
9.71
7.17
5.44
6.43
8.74
8.06
7.41
5.83
16.56
7.41
7.74
68
1.17
EPS¥
0.59
0.56
0.63
0.64
0.70
0.72
0.71
0.78
0.71
0.78
1.25
2.00%
2.63%
—
17.39
EPS growth%
8.23
9.65
9.95
10.61
8.00
9.10
9.84
9.78
7.72
10.59
2.86
9.78
9.71
49
1.18
Bookvalue per sh¥
2.21
2.29
2.75
3.14
3.44
3.84
4.59
5.09
6.12
6.36
1.28
13.11%
12.08%
—
0.55
FCF per share¥
1.70
1.69
1.62
1.44
1.38
1.45
1.47
1.45
1.41
1.30
0.55
(1.14%)
(3.72%)
—
0.80
Dividend per sh¥
1.16
1.24
1.39
1.45
1.42
1.51
1.69
1.61
1.55
1.58
1.11
2.16%
3.31%
—
19.44
Div yield (avg)%
8.67
7.87
8.09
7.26
10.14
10.96
12.00
13.92
16.65
18.61
15.43
13.92
10.55
75
13.76
Payout ratio%
16.89
19.21
22.06
22.90
22.58
22.33
20.32
22.63
23.90
25.44
24.38
22.63
22.46
79
375.0
Shares (diluted)M
286.1
270.6
287.8
318.2
352.7
362.6
404.2
410.1
370.0
332.2
381.9
(1.19%)
0.72%
75
8.71
Buyback yield%
18.61
21.48
20.87
22.25
22.26
24.65
26.44
28.37
30.47
30.63
14.64
28.37
23.46
84
1.514
D/E ratiox
0.833
0.768
0.725
0.644
0.604
0.622
0.559
0.566
0.622
0.567
0.524
0.567
0.622
51
142.6
Enterprise value¥M
331.3
340.5
360.9
405.2
401.2
408.6
429.1
450.8
437.5
388.5
309.9
(0.64%)
0.51%
72
0.467
LT debt¥B
1.007
1.029
1.041
1.041
1.108
1.168
1.298
1.486
1.635
1.664
0.591
8.48%
5.11%
54
Revenue
¥1.516B
6.60%
1.00×
Cost of revenue
¥1.061B
6.60%
1.00×
Operating expenses
¥252.7M
6.77%
1.02×
Cash and investments
16.60%
Property and equipment
15.73%
Spread over hurdle
14.01%