0.246
Revenue¥B
0.725
0.747
0.785
0.816
0.858
0.917
0.954
1.003
1.053
1.136
0.268
5.77%
5.10%
49
11.73
Revenue growth%
12.85
15.04
15.49
16.47
14.40
13.94
12.54
13.09
13.03
12.93
24.05
13.03
13.51
90
4.14
Gross margin%
5.34
5.69
4.02
6.40
4.51
1.61
1.83
0.40
1.27
3.39
30.00
1.61
3.71
88
8.93
Operating margin%
10.33
7.67
6.78
8.12
5.24
2.69
0.40
1.13
0.63
0.40
16.69
0.63
3.97
22
3.81
Net margin%
32.79
32.52
35.45
35.04
33.13
32.53
29.80
32.15
34.17
35.62
24.37
32.53
32.96
47
7.988
P/E ratio (avg)x
13.30
13.90
13.73
13.73
14.67
13.00
11.36
9.954
8.744
8.972
36.04
9.954
13.15
55
23.96
EV/EBITx
35.97
40.97
43.04
43.64
51.62
49.55
51.93
60.70
59.09
58.23
29.14
58.23
50.59
19
2.89
FCF yield (avg)%
5.84
5.99
3.59
3.22
4.46
1.60
1.83
2.00
0.40
1.52
11.92
1.60
2.61
46
17.01
FCF margin%
2.61
5.38
5.93
7.82
5.81
5.64
6.28
6.25
5.79
5.83
22.15
5.83
5.82
27
1.111
FCF / Net incomex
0.884
0.908
1.006
0.919
0.922
0.910
0.880
0.941
0.965
0.883
0.265
0.910
0.914
27
6.61
ROIC%
19.04
21.63
23.31
22.67
25.05
26.73
25.03
24.31
25.94
27.71
17.32
25.94
24.67
26
9.95
Return on equity%
14.74
13.85
15.12
14.41
16.46
16.54
16.16
17.82
16.36
16.10
13.55
16.36
16.13
74
24.50
Return on assets%
26.92
26.22
28.30
31.03
28.54
30.60
30.17
30.90
30.86
31.46
25.45
30.86
30.39
91
5.85
EPS¥
11.40
12.98
15.40
17.55
19.23
22.78
24.19
24.04
26.55
26.68
6.03
6.77%
10.60%
—
17.35
EPS growth%
4.97
4.39
1.80
4.41
3.19
0.53
0.40
0.40
2.63
4.65
28.84
0.53
2.91
50
9.63
Bookvalue per sh¥
5.89
6.11
6.48
6.33
6.98
7.23
7.91
8.53
8.41
9.02
7.49
5.26%
4.95%
—
2.87
FCF per share¥
9.70
9.30
8.97
9.41
10.08
10.78
12.20
13.45
13.57
12.96
7.77
5.16%
4.12%
—
9.38
Dividend per sh¥
8.42
8.05
8.05
7.59
7.58
8.36
8.52
9.64
9.23
8.83
8.50
3.11%
1.65%
—
2.19
Div yield (avg)%
9.35
10.48
12.92
10.01
7.08
8.92
9.91
10.04
9.89
8.28
24.17
9.89
9.90
12
19.91
Payout ratio%
17.74
15.37
14.00
11.61
13.81
11.88
12.47
13.21
12.26
11.91
20.43
12.26
12.84
56
57.95
Shares (diluted)M
96.11
112.7
122.2
116.2
117.4
134.3
141.3
141.3
143.7
155.4
57.26
5.76%
6.41%
28
16.14
Buyback yield%
17.11
15.29
12.75
11.86
11.74
10.03
12.80
14.43
11.62
14.33
15.56
12.80
12.78
67
0.971
D/E ratiox
1.839
1.835
1.900
1.786
1.788
1.941
1.739
1.772
1.906
1.733
1.015
1.772
1.812
27
0.548
Enterprise value¥B
0.387
0.440
0.481
0.471
0.484
0.568
0.565
0.668
0.711
0.850
1.350
11.94%
8.05%
81
1.032
LT debt¥B
1.811
2.000
2.124
2.190
2.356
2.286
2.143
2.221
2.477
2.343
0.958
(0.11%)
2.84%
72
Revenue
¥1.136B
5.10%
1.00×
Cost of revenue
¥779.6M
5.08%
1.00×
Operating expenses
¥151.6M
5.54%
1.04×
Property and equipment
17.06%
Goodwill & intangibles
15.45%
Spread over hurdle
(6.29%)