1.615
Revenue¥B
1.024
1.064
1.132
1.183
1.274
1.356
1.424
1.526
1.637
1.718
1.721
6.16%
6.05%
9
21.00
Revenue growth%
1.40
2.15
4.76
3.30
5.81
3.22
1.41
0.70
0.40
0.40
12.80
0.70
1.78
37
4.85
Gross margin%
10.15
10.65
10.84
11.91
10.56
8.03
6.00
7.33
9.08
10.47
4.42
8.03
10.31
14
23.45
Operating margin%
3.87
1.15
0.40
0.40
2.89
5.20
5.84
6.93
4.89
2.86
26.34
5.20
3.38
23
5.98
Net margin%
18.40
17.40
19.23
21.65
21.11
19.57
22.35
24.03
21.33
23.78
16.81
22.35
21.22
42
20.65
P/E ratio (avg)x
31.16
36.56
38.46
39.46
46.90
52.43
52.29
52.88
61.92
66.33
10.77
52.88
49.60
77
21.84
EV/EBITx
44.35
49.54
48.75
48.88
49.18
46.41
45.07
52.44
52.30
48.69
11.86
48.69
48.81
53
18.28
FCF yield (avg)%
15.45
15.80
16.53
15.00
14.37
12.25
15.07
13.90
16.34
16.90
20.43
15.07
15.26
92
19.94
FCF margin%
15.84
15.53
16.34
18.05
17.65
16.19
14.38
16.29
14.03
14.64
8.16
14.64
16.01
59
1.562
FCF / Net incomex
0.499
0.493
0.506
0.509
0.569
0.659
0.703
0.749
0.814
0.829
1.418
0.749
0.614
52
16.33
ROIC%
16.27
15.64
17.28
14.43
11.83
10.32
11.26
8.80
9.46
7.12
12.11
9.46
11.54
61
2.79
Return on equity%
6.44
4.01
4.20
4.43
7.01
8.18
9.14
7.21
9.97
10.97
27.34
9.14
7.11
49
24.73
Return on assets%
5.92
8.30
8.38
10.32
9.36
6.38
4.57
3.35
5.62
3.11
25.85
4.57
6.15
54
17.07
EPS¥
8.78
9.42
8.54
8.24
8.16
7.44
7.88
7.21
7.99
7.48
17.75
(1.73%)
(1.14%)
—
26.20
EPS growth%
5.36
5.00
4.91
7.64
6.13
8.67
7.65
8.35
8.60
11.11
15.86
8.60
7.65
68
5.00
Bookvalue per sh¥
22.89
21.05
19.05
20.32
20.09
17.76
16.40
14.44
12.90
13.30
28.13
(7.92%)
(6.70%)
—
7.04
FCF per share¥
5.15
5.39
4.61
4.57
4.61
4.73
4.68
4.83
4.51
4.02
5.03
(2.70%)
(3.98%)
—
12.10
Dividend per sh¥
36.17
34.26
34.99
33.87
34.94
32.28
31.04
34.76
38.15
42.80
29.96
4.14%
2.27%
—
21.05
Div yield (avg)%
24.43
26.95
25.22
25.32
24.24
26.28
24.88
26.15
23.34
24.99
26.19
24.99
25.11
8
20.49
Payout ratio%
26.69
27.99
26.95
29.76
31.96
31.26
30.36
32.85
34.64
35.60
13.17
32.85
30.81
8
40.64
Shares (diluted)M
55.05
59.88
57.65
62.33
67.49
77.76
87.34
99.34
109.5
123.1
40.72
12.78%
10.04%
26
29.98
Buyback yield%
5.22
5.07
7.35
7.15
7.19
7.15
5.68
8.01
9.24
8.48
28.75
8.01
7.17
86
0.667
D/E ratiox
1.370
1.337
1.412
1.442
1.310
1.263
1.107
1.085
1.155
1.069
1.790
1.107
1.287
62
1.767
Enterprise value¥B
0.107
0.114
0.119
0.126
0.111
0.115
0.108
0.104
0.106
0.092
1.021
(3.59%)
(1.67%)
44
2,134
LT debt¥M
798.3
757.0
767.1
799.2
690.9
599.6
597.3
530.2
575.2
606.5
594.7
(2.57%)
(3.53%)
45
Revenue
¥1.718B
6.05%
1.00×
Cost of revenue
¥1.054B
6.18%
1.01×
Operating expenses
¥360.7M
5.74%
0.97×
Cash and investments
16.68%
Property and equipment
15.65%
Spread over hurdle
(4.61%)