0.106
Revenue¥B
0.993
0.996
0.980
0.968
0.981
1.009
1.040
1.054
1.073
1.107
0.116
2.46%
1.31%
95
13.75
Revenue growth%
7.01
5.44
4.37
3.15
5.59
7.29
9.13
9.23
6.32
9.22
3.15
9.13
6.67
22
9.52
Gross margin%
12.51
12.19
14.13
13.59
16.28
14.94
16.33
13.60
15.65
17.11
8.05
15.65
14.53
78
18.16
Operating margin%
23.74
23.58
23.55
23.35
23.84
22.08
21.77
22.96
21.15
18.54
26.29
21.77
23.16
79
19.91
Net margin%
24.91
27.74
25.07
22.56
23.40
21.83
24.25
23.17
22.34
20.40
2.26
22.34
23.29
21
16.24
P/E ratio (avg)x
40.57
38.84
38.74
41.22
42.60
47.10
50.18
50.04
51.81
48.26
14.18
50.04
44.85
20
20.55
EV/EBITx
12.32
13.19
11.61
11.33
10.82
11.38
11.73
10.90
11.55
12.29
28.77
11.55
11.58
10
13.88
FCF yield (avg)%
1.21
0.40
0.40
0.60
0.42
2.99
4.73
2.63
3.46
6.42
28.64
3.46
1.92
10
7.50
FCF margin%
13.14
11.09
10.65
12.58
11.23
12.77
11.96
14.79
14.83
13.37
22.84
13.37
12.67
9
0.516
FCF / Net incomex
1.309
1.250
1.231
1.198
1.297
1.124
1.128
1.069
1.058
0.998
1.677
1.069
1.163
78
29.22
ROIC%
6.30
8.57
7.97
6.44
7.33
8.06
5.61
4.67
2.30
2.99
6.09
4.67
6.37
7
13.61
Return on equity%
12.64
11.25
10.39
10.10
7.58
5.53
3.72
1.00
1.85
0.40
17.51
1.85
6.55
48
3.51
Return on assets%
11.26
9.96
9.87
11.41
11.06
11.61
10.77
8.13
10.99
12.85
15.88
10.99
11.03
78
0.20
EPS¥
0.25
0.25
0.24
0.26
0.26
0.27
0.30
0.33
0.38
0.40
0.21
9.19%
4.05%
—
29.37
EPS growth%
15.21
13.51
16.20
16.89
17.60
18.36
19.00
16.50
15.43
15.34
12.48
16.50
16.35
42
0.19
Bookvalue per sh¥
0.29
0.31
0.33
0.32
0.36
0.38
0.39
0.43
0.41
0.44
0.35
4.06%
5.57%
—
0.07
FCF per share¥
0.36
0.35
0.35
0.40
0.46
0.45
0.53
0.63
0.69
0.74
0.51
10.15%
9.05%
—
0.13
Dividend per sh¥
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.06
0.18
(0.50%)
0.30%
—
17.30
Div yield (avg)%
18.82
19.58
17.87
20.38
18.64
16.96
18.16
17.73
20.40
19.79
15.52
18.16
18.73
28
18.40
Payout ratio%
8.61
6.85
8.85
10.88
11.40
13.23
14.61
14.45
13.69
15.08
22.31
14.45
12.31
49
1.452
Shares (diluted)B
1.532
1.609
1.480
1.351
1.402
1.365
1.359
1.330
1.174
1.054
1.481
(5.53%)
(2.99%)
92
13.44
Buyback yield%
27.10
25.30
22.57
25.37
25.76
28.07
26.13
26.32
26.97
28.96
26.39
26.97
26.22
47
0.472
D/E ratiox
0.362
0.405
0.383
0.389
0.386
0.421
0.399
0.434
0.509
0.519
1.762
0.434
0.402
22
655.5
Enterprise value¥M
848.4
879.9
836.6
803.7
731.3
680.4
773.9
845.7
812.2
767.9
441.5
0.98%
(0.57%)
29
0.068
LT debt¥B
0.742
0.792
0.906
1.038
1.181
1.241
1.441
1.522
1.534
1.572
0.984
5.89%
7.96%
55
Revenue
¥1.107B
1.31%
1.00×
Cost of revenue
¥760.9M
1.73%
1.04×
Operating expenses
¥208.5M
0.78%
0.95×
Property and equipment
13.24%
Spread over hurdle
87.05%