0.423
Revenue¥B
1.386
1.377
1.400
1.396
1.430
1.438
1.443
1.487
1.491
1.469
0.441
0.54%
0.71%
17
24.57
Revenue growth%
8.27
8.96
11.26
13.03
10.16
8.30
8.04
6.49
4.26
7.07
22.42
7.07
8.29
92
11.03
Gross margin%
31.16
28.26
29.66
27.15
26.68
26.60
24.12
21.56
19.07
17.04
7.66
21.56
26.64
6
22.15
Operating margin%
8.02
7.85
7.96
6.84
7.90
8.69
10.78
10.71
7.95
7.39
8.58
8.69
7.95
92
10.65
Net margin%
14.83
17.53
17.98
16.36
18.91
19.63
21.23
23.32
25.61
27.69
21.11
23.32
19.27
40
6.701
P/E ratio (avg)x
7.622
8.288
8.023
8.409
9.541
9.811
11.48
12.90
15.15
14.87
19.12
12.90
9.676
22
31.45
EV/EBITx
9.868
9.804
9.942
11.43
13.09
14.27
16.51
16.31
16.86
20.07
6.040
16.51
13.68
34
3.18
FCF yield (avg)%
4.01
3.96
4.18
4.65
3.94
6.84
8.10
5.92
8.28
5.33
20.17
6.84
4.99
74
26.80
FCF margin%
14.24
14.04
12.26
14.15
14.37
11.48
9.44
12.09
12.40
15.31
12.35
12.09
13.22
30
0.922
FCF / Net incomex
0.538
0.590
0.545
0.498
0.509
0.534
0.499
0.541
0.502
0.549
1.011
0.534
0.536
36
19.31
ROIC%
8.91
10.42
9.33
7.04
7.42
7.36
6.11
4.73
1.90
4.74
24.50
4.74
7.20
5
6.45
Return on equity%
4.86
5.36
6.58
6.93
6.45
4.80
6.78
8.39
9.43
10.33
14.83
8.39
6.68
46
23.80
Return on assets%
6.65
4.94
5.57
3.17
2.63
2.95
5.34
7.72
4.74
2.85
2.56
4.74
4.84
16
0.28
EPS¥
1.18
1.35
1.31
1.52
1.57
1.67
1.64
1.88
2.12
2.33
0.29
8.18%
8.46%
—
2.78
EPS growth%
7.42
5.22
6.24
5.56
8.33
10.38
10.31
11.15
8.51
6.08
27.72
10.31
7.87
41
0.84
Bookvalue per sh¥
0.80
0.70
0.71
0.78
0.84
0.80
0.76
0.81
0.73
0.78
1.08
(1.51%)
0.79%
—
0.87
FCF per share¥
0.96
1.00
1.01
1.10
1.13
1.33
1.41
1.59
1.78
1.91
0.23
11.02%
8.00%
—
1.05
Dividend per sh¥
0.69
0.68
0.73
0.77
0.74
0.68
0.68
0.67
0.73
0.78
0.81
0.86%
0.87%
—
10.92
Div yield (avg)%
24.25
26.14
24.02
21.76
23.60
21.65
21.80
24.64
24.82
23.49
8.30
23.49
23.81
44
6.60
Payout ratio%
1.28
0.40
0.40
0.40
0.40
1.20
1.15
0.46
0.93
2.84
20.07
1.15
0.69
25
733.1
Shares (diluted)M
690.7
630.4
669.5
743.7
761.8
838.1
805.3
819.8
851.7
942.6
710.3
4.35%
2.96%
92
12.99
Buyback yield%
21.61
21.15
23.27
21.87
21.45
21.83
22.10
22.54
21.09
23.11
5.86
22.10
21.85
37
0.507
D/E ratiox
0.782
0.879
0.815
0.875
0.941
0.948
1.024
1.157
1.207
1.180
0.867
1.157
0.944
46
1,285
Enterprise value¥M
95.22
99.25
97.28
86.00
81.11
73.38
65.69
69.42
61.49
58.24
728.2
(6.41%)
(3.79%)
59
0.743
LT debt¥B
1.129
1.124
1.177
1.085
1.105
1.152
1.328
1.404
1.620
1.862
1.208
11.01%
4.43%
49
Revenue
¥1.469B
0.71%
1.00×
Cost of revenue
¥842.4M
0.89%
1.02×
Operating expenses
¥187.4M
0.48%
0.98×
Goodwill & intangibles
22.85%
Property and equipment
20.91%
Spread over hurdle
56.43%