0.876
Revenue¥B
1.042
1.076
1.126
1.172
1.231
1.278
1.352
1.376
1.431
1.469
0.951
3.60%
3.71%
33
20.82
Revenue growth%
5.76
6.50
8.79
7.69
6.64
8.10
8.14
8.40
8.39
9.23
4.31
8.39
8.12
77
22.03
Gross margin%
28.62
29.47
27.35
24.65
24.06
21.11
23.71
22.89
20.15
21.91
3.65
21.91
23.88
67
28.25
Operating margin%
6.14
5.28
5.53
6.79
8.27
9.52
10.75
10.22
8.46
7.09
15.71
9.52
7.68
88
23.80
Net margin%
15.06
12.10
11.68
13.10
11.52
10.93
8.63
6.70
4.02
3.27
11.22
6.70
11.23
87
17.53
P/E ratio (avg)x
19.80
21.26
21.85
23.40
23.85
26.44
30.78
32.56
33.21
35.55
12.49
32.56
25.14
69
33.24
EV/EBITx
11.27
9.633
8.853
7.896
8.481
8.969
7.718
7.350
6.428
5.838
34.71
7.350
8.188
12
27.33
FCF yield (avg)%
7.20
6.90
6.19
7.72
9.26
9.96
12.29
12.15
14.02
11.16
6.10
12.15
9.61
23
4.88
FCF margin%
18.35
18.85
21.82
21.65
19.04
18.72
19.64
18.50
16.67
16.93
13.58
18.50
18.79
33
0.358
FCF / Net incomex
0.501
0.451
0.425
0.437
0.395
0.355
0.370
0.330
0.314
0.298
0.618
0.330
0.382
59
22.82
ROIC%
25.96
28.80
26.09
26.40
28.24
27.05
29.49
26.72
24.76
24.83
21.15
26.72
26.56
80
3.82
Return on equity%
5.48
7.51
7.32
5.18
4.34
4.34
7.27
8.75
11.50
14.07
28.55
8.75
7.30
55
16.29
Return on assets%
18.14
15.74
13.86
10.88
12.24
14.12
12.65
15.53
15.16
13.71
17.93
14.12
13.99
13
0.71
EPS¥
0.47
0.52
0.54
0.63
0.76
0.84
0.90
1.05
1.10
1.07
0.77
7.22%
9.37%
—
26.69
EPS growth%
8.24
9.13
7.43
5.85
7.88
7.87
5.22
2.26
0.72
0.40
26.57
2.26
6.64
60
0.87
Bookvalue per sh¥
1.02
1.07
1.01
1.09
1.22
1.35
1.44
1.39
1.34
1.46
0.37
3.64%
4.80%
—
0.41
FCF per share¥
0.78
0.88
0.93
1.04
0.98
0.95
0.87
0.82
0.82
0.80
0.52
(3.91%)
(0.23%)
—
0.93
Dividend per sh¥
0.69
0.66
0.69
0.59
0.53
0.54
0.48
0.44
0.42
0.38
0.83
(6.58%)
(6.56%)
—
18.27
Div yield (avg)%
20.09
23.05
20.10
20.84
20.21
22.60
21.82
23.81
20.97
21.61
6.54
21.82
21.29
48
28.64
Payout ratio%
9.68
8.59
9.78
7.42
4.99
4.71
4.74
2.75
2.29
4.12
26.72
4.12
4.87
80
1.054
Shares (diluted)B
1.429
1.482
1.534
1.623
1.673
1.728
1.910
2.072
2.054
2.316
1.061
6.72%
5.57%
21
3.18
Buyback yield%
10.96
13.43
11.05
11.70
12.18
12.61
14.25
12.65
11.10
11.25
16.46
12.61
11.94
59
1.611
D/E ratiox
1.183
1.158
1.266
1.213
1.252
1.174
1.037
1.101
1.104
1.065
0.896
1.101
1.166
54
798.6
Enterprise value¥M
906.1
813.4
802.9
845.1
776.0
712.9
690.8
729.1
759.1
817.0
373.3
1.04%
(0.31%)
22
1,787
LT debt¥M
681.3
689.3
721.1
649.0
703.1
719.0
657.4
697.9
753.6
792.3
522.4
2.42%
1.82%
5
Revenue
¥1.469B
3.71%
1.00×
Cost of revenue
¥1.000B
3.77%
1.01×
Operating expenses
¥316.0M
4.28%
1.06×
Property and equipment
14.29%
Spread over hurdle
(5.52%)