0.631
Revenue¥B
0.728
0.747
0.769
0.804
0.851
0.899
0.955
0.977
1.033
1.089
0.646
5.05%
4.62%
41
22.77
Revenue growth%
18.44
21.20
18.58
21.02
20.60
22.04
19.44
21.28
19.24
20.52
16.88
20.52
20.56
29
5.08
Gross margin%
21.22
20.07
22.10
25.05
24.47
25.66
23.41
24.03
21.04
22.08
20.92
23.41
22.75
32
14.42
Operating margin%
10.37
9.21
8.07
5.26
2.38
2.60
2.52
0.40
0.40
2.25
12.89
2.25
2.56
65
10.84
Net margin%
30.59
32.34
32.01
30.78
29.70
29.41
28.18
25.94
24.54
26.78
27.17
26.78
29.56
50
31.29
P/E ratio (avg)x
11.11
10.68
10.52
11.54
10.99
11.91
10.91
11.73
10.96
10.72
30.03
10.96
10.98
11
11.45
EV/EBITx
44.19
50.83
48.60
45.13
44.69
50.92
51.79
57.96
56.21
63.98
15.99
56.21
50.87
70
14.89
FCF yield (avg)%
15.04
17.02
18.31
16.76
14.63
13.79
11.37
9.06
6.69
6.18
28.79
9.06
14.21
75
29.41
FCF margin%
4.86
4.23
3.55
0.68
0.40
2.81
5.19
4.12
5.18
3.32
16.98
4.12
3.84
49
1.728
FCF / Net incomex
0.627
0.690
0.803
0.886
0.965
1.001
0.978
0.935
0.984
1.131
1.147
0.984
0.950
17
29.96
ROIC%
29.86
30.26
28.39
28.13
28.00
26.02
27.46
25.13
22.84
19.99
26.92
25.13
27.73
46
14.10
Return on equity%
13.43
11.58
12.44
10.55
9.71
12.56
10.32
12.82
14.60
15.76
29.57
12.82
12.50
58
29.15
Return on assets%
9.98
8.77
6.10
6.06
6.08
3.71
4.43
1.79
0.40
0.40
25.66
1.79
5.25
10
49.52
EPS¥
19.57
16.82
15.83
15.82
15.00
12.85
13.24
12.06
11.11
11.78
53.88
(4.72%)
(6.18%)
—
5.07
EPS growth%
12.41
15.30
12.56
12.69
15.45
15.01
13.78
12.51
9.72
10.78
7.19
12.51
12.62
89
13.11
Bookvalue per sh¥
15.20
14.12
15.74
15.69
17.49
17.15
18.05
20.51
18.77
17.92
18.20
0.49%
0.68%
—
37.05
FCF per share¥
22.95
24.23
24.46
21.46
20.29
21.56
22.62
21.01
22.18
24.04
7.19
3.45%
(0.76%)
—
36.20
Dividend per sh¥
51.31
59.63
57.44
55.14
58.26
58.84
65.09
69.65
69.02
70.58
7.59
3.91%
3.30%
—
26.01
Div yield (avg)%
5.33
4.00
5.56
8.07
10.49
7.91
8.39
8.94
7.83
7.48
6.95
7.91
7.87
24
18.75
Payout ratio%
28.40
27.15
29.16
31.72
34.09
33.47
32.55
32.72
35.03
36.89
21.78
33.47
32.64
61
13.43
Shares (diluted)M
15.71
15.36
17.14
15.88
18.29
21.16
23.44
22.77
25.05
23.36
13.76
5.02%
4.65%
27
29.71
Buyback yield%
32.40
32.72
33.58
33.50
33.29
30.88
31.70
33.46
33.59
35.81
6.43
33.46
33.38
10
1.389
D/E ratiox
0.941
0.975
0.948
0.923
0.926
0.913
0.835
0.819
0.887
0.837
1.550
0.837
0.918
10
347.7
Enterprise value¥M
484.4
476.5
443.9
468.7
516.5
457.7
414.8
394.1
378.9
392.5
276.1
(5.34%)
(2.57%)
45
748.4
LT debt¥M
210.8
224.8
247.0
241.9
253.3
259.6
267.6
251.0
251.5
245.4
655.0
(0.63%)
0.38%
62
Revenue
¥1.089B
4.62%
1.00×
Cost of revenue
¥609.3M
4.59%
1.00×
Operating expenses
¥248.8M
4.98%
1.03×
Goodwill & intangibles
15.79%
Property and equipment
15.75%
Spread over hurdle
27.98%