0.950
Revenue¥B
1.431
1.436
1.427
1.473
1.491
1.524
1.538
1.529
1.591
1.589
1.063
1.29%
1.37%
28
12.87
Revenue growth%
14.43
17.41
17.85
18.04
15.62
13.77
11.33
9.40
7.68
6.69
8.27
9.40
14.10
66
4.27
Gross margin%
19.65
20.66
21.40
21.78
24.28
25.69
27.01
27.75
26.82
26.36
4.92
26.82
24.98
32
18.07
Operating margin%
4.90
4.26
1.53
2.51
0.43
0.40
0.40
2.72
4.20
6.04
8.30
2.72
2.61
18
5.13
Net margin%
22.70
21.43
21.91
22.74
24.12
24.72
26.04
24.45
24.24
25.99
24.48
24.72
24.18
43
27.37
P/E ratio (avg)x
27.13
23.75
25.18
27.03
26.08
26.59
28.51
25.76
24.15
24.82
15.41
25.76
25.92
94
13.62
EV/EBITx
22.42
20.20
17.98
18.81
18.69
16.89
18.55
19.26
21.26
19.87
31.44
19.26
19.03
92
20.52
FCF yield (avg)%
23.67
24.13
25.08
26.02
25.17
25.41
25.08
27.78
30.33
31.84
8.67
27.78
25.29
70
24.18
FCF margin%
5.33
7.31
5.27
6.65
7.79
8.48
6.25
7.15
5.65
7.25
10.24
7.15
6.90
55
1.637
FCF / Net incomex
0.173
0.174
0.186
0.203
0.212
0.210
0.184
0.173
0.173
0.175
0.666
0.175
0.179
41
15.78
ROIC%
25.52
24.96
27.93
27.87
30.49
28.64
28.95
26.46
23.57
21.62
19.01
26.46
27.17
79
25.85
Return on equity%
9.12
8.12
5.28
2.66
2.45
1.45
4.33
3.10
4.37
5.18
25.21
4.33
4.35
91
11.00
Return on assets%
8.76
10.45
10.11
7.95
6.42
9.26
12.10
13.66
16.07
14.09
6.10
13.66
10.28
14
0.92
EPS¥
1.09
1.05
1.24
1.31
1.49
1.73
1.91
2.09
2.17
2.15
0.95
7.58%
6.86%
—
12.23
EPS growth%
6.10
5.17
6.30
9.25
9.91
10.34
13.12
14.05
12.32
11.08
21.46
12.32
10.13
76
0.49
Bookvalue per sh¥
0.47
0.40
0.37
0.38
0.39
0.39
0.38
0.33
0.34
0.37
0.36
(0.92%)
(1.90%)
—
0.42
FCF per share¥
0.74
0.75
0.72
0.67
0.62
0.66
0.61
0.58
0.55
0.54
0.46
(2.75%)
(2.52%)
—
0.53
Dividend per sh¥
0.31
0.32
0.32
0.36
0.39
0.43
0.44
0.47
0.47
0.50
1.12
4.81%
5.65%
—
7.69
Div yield (avg)%
4.10
3.87
4.16
3.20
5.19
6.74
6.15
4.52
5.66
5.88
12.69
5.88
4.85
23
4.23
Payout ratio%
8.89
11.10
9.95
9.44
7.77
9.44
6.53
5.52
4.51
2.06
16.98
5.52
8.33
59
0.571
Shares (diluted)B
0.815
0.793
0.935
1.102
1.158
1.185
1.391
1.356
1.378
1.355
0.554
3.19%
6.86%
81
24.66
Buyback yield%
9.91
7.31
4.68
5.86
7.15
9.42
10.57
11.42
8.87
7.19
5.31
9.42
8.09
50
1.489
D/E ratiox
1.088
1.045
0.967
0.836
0.778
0.785
0.744
0.754
0.816
0.848
0.404
0.785
0.826
74
1.151
Enterprise value¥B
1.032
1.008
0.868
0.809
0.867
0.765
0.667
0.651
0.663
0.622
1.178
(6.45%)
(5.90%)
64
0.283
LT debt¥B
1.829
1.837
2.113
2.202
2.428
2.400
2.822
2.826
3.168
3.089
0.354
4.93%
7.14%
41
Revenue
¥1.589B
1.37%
1.00×
Cost of revenue
¥1.030B
1.39%
1.00×
Operating expenses
¥267.8M
0.98%
0.96×
Property and equipment
17.44%
Goodwill & intangibles
15.43%
Spread over hurdle
21.96%