1.741
Revenue¥B
2.942
3.011
3.020
3.077
3.051
3.075
3.048
3.029
3.129
3.158
1.827
0.69%
1.05%
49
23.72
Revenue growth%
28.65
28.50
26.11
25.69
27.86
28.26
25.47
24.04
26.60
26.30
13.50
26.30
26.45
14
16.96
Gross margin%
11.46
11.71
9.34
9.87
10.02
9.18
11.39
14.04
13.65
13.91
14.12
13.65
11.42
16
5.65
Operating margin%
0.40
3.26
2.51
0.48
0.43
0.40
1.51
2.29
0.40
0.40
13.38
0.40
0.45
92
9.24
Net margin%
5.52
4.68
4.74
3.26
3.51
1.66
0.40
0.40
3.20
1.47
4.23
1.47
3.23
23
36.86
P/E ratio (avg)x
21.64
20.46
19.76
18.75
18.04
20.60
23.62
22.99
22.20
22.82
32.46
22.82
21.12
43
30.71
EV/EBITx
38.67
36.09
37.96
35.59
39.18
36.78
41.25
42.65
49.12
49.34
10.34
42.65
38.93
60
25.27
FCF yield (avg)%
4.14
3.98
4.29
4.89
6.50
3.61
6.60
6.06
6.80
8.91
2.86
6.60
5.48
71
27.56
FCF margin%
1.92
4.62
7.30
4.70
6.49
4.64
6.85
6.79
5.43
6.59
12.90
6.59
5.96
87
1.013
FCF / Net incomex
1.357
1.374
1.591
1.470
1.352
1.277
1.272
1.194
1.302
1.457
0.729
1.277
1.355
50
10.99
ROIC%
14.56
13.03
15.52
12.66
10.35
11.95
9.58
12.53
14.10
16.53
19.74
12.53
12.85
17
16.27
Return on equity%
1.19
0.40
0.40
0.40
2.07
2.41
2.14
0.40
3.23
3.78
15.91
2.41
1.63
73
25.08
Return on assets%
16.77
16.64
14.42
15.59
18.09
18.01
19.51
21.14
21.61
24.04
7.75
21.14
18.05
14
0.53
EPS¥
0.12
0.13
0.15
0.15
0.16
0.19
0.19
0.19
0.21
0.23
0.57
7.91%
7.86%
—
17.57
EPS growth%
8.18
10.43
7.80
7.90
5.24
6.72
4.28
6.48
4.67
7.20
18.30
6.48
6.96
80
0.45
Bookvalue per sh¥
0.71
0.79
0.94
0.93
1.08
1.17
1.40
1.67
1.77
1.78
0.33
10.53%
11.10%
—
0.52
FCF per share¥
0.33
0.33
0.32
0.33
0.36
0.34
0.36
0.34
0.34
0.37
0.17
0.80%
2.22%
—
0.26
Dividend per sh¥
0.71
0.73
0.84
0.87
0.94
0.92
0.95
1.10
1.08
1.16
0.36
4.43%
6.82%
—
12.27
Div yield (avg)%
5.66
2.85
3.53
1.07
0.40
0.40
2.90
3.13
2.38
3.79
18.77
2.90
2.88
64
22.30
Payout ratio%
7.89
7.70
7.72
9.86
9.52
12.41
14.17
12.45
10.61
12.40
28.02
12.41
10.24
95
3.960
Shares (diluted)B
6.572
6.976
7.192
7.036
7.559
8.656
10.29
11.40
13.74
15.28
3.932
15.12%
9.04%
66
15.85
Buyback yield%
5.70
4.94
3.77
4.05
2.65
3.39
4.69
4.12
3.42
1.88
23.38
3.42
3.91
58
0.306
D/E ratiox
2.505
2.707
2.734
3.096
3.068
3.047
3.138
3.379
4.080
4.131
1.634
3.379
3.082
7
0.477
Enterprise value¥B
2.425
2.447
2.714
2.630
2.897
3.086
3.232
3.358
3.734
3.849
2.291
5.85%
5.17%
9
1.472
LT debt¥B
3.428
3.711
3.671
3.928
4.135
3.932
4.419
4.733
5.036
5.220
1.430
4.77%
5.55%
78
Revenue
¥3.158B
1.05%
1.00×
Cost of revenue
¥1.720B
0.98%
0.99×
Operating expenses
¥516.9M
0.69%
0.96×
Property and equipment
17.52%
Cash and investments
16.39%
Return on capital
257.23%
Spread over hurdle
251.37%