0.198
Revenue¥B
1.214
1.255
1.311
1.340
1.362
1.382
1.432
1.441
1.476
0.211
0.236
1.96%
2.47%
47
13.26
Revenue growth%
3.82
3.88
3.81
2.03
2.59
3.84
5.71
3.85
6.40
9.92
4.70
3.85
3.83
58
18.23
Gross margin%
5.37
6.41
6.50
6.45
4.89
5.46
8.21
10.17
7.19
21.77
3.60
7.19
6.43
26
4.14
Operating margin%
12.56
14.50
12.11
9.16
10.56
9.59
8.53
11.14
8.47
13.47
27.36
9.59
10.85
61
7.87
Net margin%
5.74
4.08
5.33
3.41
0.69
0.40
0.40
3.23
1.84
23.56
18.71
0.69
3.12
28
33.67
P/E ratio (avg)x
22.62
25.29
27.23
32.15
37.50
42.37
49.56
53.46
57.56
20.36
12.71
49.56
34.82
63
24.30
EV/EBITx
26.07
26.39
29.80
32.58
37.49
35.70
35.12
35.19
37.52
21.86
11.91
35.70
33.85
86
20.15
FCF yield (avg)%
16.20
15.89
17.45
17.64
16.05
16.13
16.31
14.27
14.91
19.10
8.85
16.05
16.14
73
29.04
FCF margin%
22.54
20.94
21.28
18.97
18.33
17.59
16.85
19.28
19.42
18.62
22.27
18.33
19.35
81
1.194
FCF / Net incomex
1.364
1.426
1.464
1.606
1.692
1.938
2.138
2.214
2.082
0.296
1.378
2.082
1.649
52
4.43
ROIC%
5.31
4.48
6.78
4.38
7.14
6.10
7.53
4.95
5.03
29.95
20.29
6.10
5.17
56
11.54
Return on equity%
17.39
17.79
16.05
18.46
16.20
14.91
13.36
12.53
15.28
4.25
12.58
14.91
16.13
91
19.36
Return on assets%
1.58
4.54
6.17
5.85
3.72
1.93
1.44
1.51
0.75
4.65
7.06
1.51
2.83
12
33.41
EPS¥
78.72
77.17
73.86
73.55
77.23
83.81
81.64
74.18
67.34
36.34
37.27
(1.75%)
(3.10%)
—
9.42
EPS growth%
25.10
27.50
26.08
24.13
25.20
23.22
24.86
23.01
22.86
16.36
14.08
23.22
24.98
49
44.97
Bookvalue per sh¥
99.69
102.58
113.05
120.65
130.31
145.04
153.47
149.41
156.41
17.53
86.26
5.33%
5.15%
—
81.72
FCF per share¥
134.07
157.76
159.55
171.05
201.21
239.67
258.94
297.89
342.34
16.44
13.89
14.89%
10.71%
—
83.42
Dividend per sh¥
28.90
29.96
31.21
36.57
36.50
37.98
43.96
51.08
53.18
45.80
13.07
7.78%
6.90%
—
28.98
Div yield (avg)%
2.46
3.36
5.58
4.99
4.97
7.69
5.74
5.83
7.38
26.92
13.54
5.83
5.29
52
26.53
Payout ratio%
7.45
9.42
8.66
6.32
7.84
10.32
12.23
13.72
16.03
5.83
8.34
12.23
9.18
79
6.204
Shares (diluted)M
6.481
5.671
6.198
6.135
6.225
6.725
5.975
5.442
4.885
6.465
6.246
(4.45%)
(1.03%)
95
21.96
Buyback yield%
12.36
14.25
15.03
13.17
13.70
13.02
12.65
10.03
9.74
2.11
20.80
12.65
13.10
77
0.688
D/E ratiox
1.362
1.293
1.308
1.488
1.579
1.778
1.723
1.950
2.182
1.619
0.853
1.778
1.533
61
0.097
Enterprise value¥B
1.246
1.093
1.117
1.075
1.106
0.983
0.962
0.867
0.945
0.638
1.110
(2.54%)
(3.70%)
16
1.214
LT debt¥B
1.333
1.442
1.400
1.356
1.199
1.236
1.269
1.325
1.340
0.249
0.093
(0.23%)
0.07%
31
Revenue
¥1.476B
2.47%
1.00×
Cost of revenue
¥998.8M
2.60%
1.01×
Operating expenses
¥261.5M
2.57%
1.01×
Property and equipment
18.02%
Goodwill & intangibles
17.18%
Spread over hurdle
(1.95%)