0.134
Revenue¥B
0.982
0.991
0.982
1.002
0.999
1.033
1.067
1.063
1.056
1.087
0.141
1.71%
1.30%
84
11.43
Revenue growth%
9.16
10.07
11.05
8.33
10.35
8.51
8.07
8.15
6.66
7.95
4.99
8.07
8.42
83
18.32
Gross margin%
6.71
6.26
3.45
1.49
3.57
4.30
5.25
5.58
5.38
5.43
10.39
5.38
5.31
50
15.39
Operating margin%
26.95
27.90
25.75
24.83
25.35
26.92
25.09
28.02
30.07
28.03
28.35
28.02
26.94
74
8.69
Net margin%
12.73
11.36
8.74
10.87
10.86
13.01
11.50
9.66
9.18
7.76
11.86
9.66
10.86
61
14.82
P/E ratio (avg)x
42.44
44.76
45.22
46.60
55.13
63.34
61.19
69.65
70.57
68.94
32.91
68.94
58.16
63
27.33
EV/EBITx
30.10
31.02
32.18
34.42
37.76
42.24
44.68
42.13
38.47
42.44
26.59
42.24
38.11
35
24.40
FCF yield (avg)%
26.69
28.76
29.87
30.54
28.12
27.32
27.65
29.62
32.26
35.17
8.92
29.62
29.19
20
6.97
FCF margin%
0.40
0.69
0.40
0.40
3.04
3.86
4.44
4.71
2.23
0.40
5.34
3.86
1.46
66
1.015
FCF / Net incomex
1.289
1.377
1.407
1.515
1.730
1.818
1.771
1.668
1.691
1.557
1.636
1.691
1.612
34
7.51
ROIC%
23.03
24.78
24.49
24.24
25.71
26.27
28.88
31.26
31.36
33.16
11.23
31.26
25.99
84
9.73
Return on equity%
7.96
10.24
7.25
4.37
5.73
6.41
5.25
5.58
3.87
3.34
4.38
5.25
5.65
72
18.57
Return on assets%
9.23
11.17
9.23
9.74
8.65
9.42
6.68
6.61
8.99
9.31
22.30
8.99
9.23
47
0.44
EPS¥
0.53
0.52
0.56
0.58
0.61
0.61
0.59
0.63
0.58
0.65
0.48
0.98%
2.67%
—
9.10
EPS growth%
7.10
7.77
5.96
4.70
3.44
5.43
5.84
4.54
5.72
8.35
21.85
5.72
5.78
65
1.23
Bookvalue per sh¥
1.00
1.05
0.93
0.91
0.96
0.86
0.86
0.88
0.94
0.85
0.82
(2.40%)
(1.40%)
—
1.18
FCF per share¥
1.09
0.95
1.00
0.90
0.94
1.02
0.96
1.00
0.87
0.92
1.12
(0.45%)
(0.78%)
—
0.81
Dividend per sh¥
0.56
0.54
0.53
0.59
0.54
0.57
0.58
0.62
0.58
0.60
0.52
2.07%
1.88%
—
17.29
Div yield (avg)%
11.33
11.69
14.00
11.45
9.59
7.96
8.70
11.07
8.91
9.49
19.43
8.91
10.33
40
6.16
Payout ratio%
23.80
23.27
25.17
24.00
23.11
20.69
21.20
18.56
18.50
17.10
2.75
18.56
22.16
25
413.8
Shares (diluted)M
571.0
552.3
583.3
610.1
626.6
620.6
616.4
599.8
680.1
670.4
428.2
1.36%
2.65%
34
27.39
Buyback yield%
23.43
22.54
20.74
17.99
18.21
20.20
17.73
17.87
20.44
20.99
29.84
20.20
20.32
52
1.484
D/E ratiox
1.346
1.440
1.605
1.805
1.804
2.042
2.227
2.310
2.267
2.543
0.891
2.267
1.923
70
431.4
Enterprise value¥M
348.8
392.2
413.6
408.5
431.7
440.2
462.8
411.1
457.7
408.5
152.1
(1.10%)
0.87%
9
0.387
LT debt¥B
1.021
1.059
0.933
0.961
0.945
0.855
0.793
0.803
0.777
0.750
0.392
(4.52%)
(3.97%)
42
Revenue
¥1.087B
1.30%
1.00×
Cost of revenue
¥717.6M
1.15%
0.99×
Operating expenses
¥194.2M
1.91%
1.06×
Property and equipment
18.40%
Cash and investments
17.30%
Spread over hurdle
24.80%