0.572
Revenue¥B
1.798
1.787
1.754
1.756
1.729
1.770
1.791
1.839
1.867
1.919
0.638
2.10%
0.51%
45
27.48
Revenue growth%
31.17
28.89
29.23
28.14
30.01
29.39
27.19
26.35
27.78
25.09
24.03
27.19
28.51
55
6.61
Gross margin%
12.06
9.85
7.21
9.49
11.81
14.17
15.68
16.92
19.42
16.89
17.56
16.89
13.12
55
26.68
Operating margin%
14.17
14.71
17.52
19.97
19.50
17.83
18.13
16.61
14.93
13.79
24.52
16.61
17.07
70
9.28
Net margin%
24.92
22.58
23.71
22.78
22.21
21.60
22.55
21.09
21.79
21.58
17.88
21.60
22.38
35
10.30
P/E ratio (avg)x
30.86
33.11
32.60
36.06
42.93
50.12
52.46
51.63
52.88
51.27
35.30
51.63
46.53
88
22.16
EV/EBITx
8.838
8.959
8.258
9.108
8.407
9.384
9.920
9.513
8.973
9.327
15.55
9.384
9.040
7
7.45
FCF yield (avg)%
18.28
19.30
20.79
20.88
19.27
20.49
20.60
19.81
21.04
23.64
15.90
20.60
20.55
86
4.67
FCF margin%
5.61
6.11
8.95
7.30
7.16
8.43
7.04
7.41
8.80
7.16
23.63
7.41
7.23
95
1.017
FCF / Net incomex
0.944
0.912
1.047
1.073
1.143
1.296
1.377
1.506
1.733
1.992
1.425
1.506
1.220
23
24.23
ROIC%
10.09
8.69
6.29
8.25
8.38
6.98
5.23
7.00
4.84
5.86
8.95
5.86
6.99
12
29.30
Return on equity%
33.60
36.58
37.64
35.93
38.81
37.90
36.78
36.63
35.28
35.85
7.74
36.63
36.60
52
13.99
Return on assets%
6.42
5.05
3.07
1.15
1.49
3.61
4.70
1.78
4.33
3.61
10.44
3.61
3.61
54
0.27
EPS¥
0.24
0.23
0.24
0.24
0.24
0.27
0.25
0.23
0.26
0.25
0.29
0.58%
1.35%
—
4.06
EPS growth%
4.58
3.14
2.10
0.40
0.40
0.40
3.07
1.01
0.40
0.40
9.79
0.40
0.71
48
0.15
Bookvalue per sh¥
0.47
0.42
0.44
0.41
0.37
0.34
0.33
0.31
0.30
0.31
0.65
(3.45%)
(3.53%)
—
0.13
FCF per share¥
0.24
0.26
0.27
0.27
0.30
0.33
0.36
0.37
0.39
0.37
0.60
4.19%
4.43%
—
0.21
Dividend per sh¥
0.15
0.16
0.16
0.18
0.17
0.19
0.18
0.17
0.19
0.21
0.71
4.30%
3.27%
—
28.44
Div yield (avg)%
6.20
4.41
3.56
5.90
4.11
4.45
5.28
3.61
3.47
5.39
18.76
4.45
4.43
47
26.78
Payout ratio%
22.16
23.45
24.18
26.90
25.00
27.11
27.45
27.39
24.43
24.80
20.40
27.11
24.90
21
1.076
Shares (diluted)B
1.205
1.415
1.585
1.786
1.760
1.965
1.929
2.189
2.165
2.375
1.054
6.18%
7.26%
47
20.13
Buyback yield%
25.04
26.60
28.06
25.76
24.42
27.32
25.28
25.73
26.83
24.58
19.42
25.73
25.74
32
0.902
D/E ratiox
1.514
1.566
1.691
1.684
1.600
1.635
1.849
1.826
1.944
1.952
1.332
1.849
1.687
12
511.0
Enterprise value¥M
637.8
671.7
600.0
540.4
519.2
527.2
479.3
537.8
551.2
578.3
167.1
2.18%
(0.17%)
41
0.758
LT debt¥B
1.367
1.281
1.329
1.431
1.622
1.673
1.795
1.851
1.800
2.019
1.615
4.48%
4.63%
21
Revenue
¥1.919B
0.51%
1.00×
Cost of revenue
¥1.206B
0.41%
0.99×
Operating expenses
¥310.0M
(0.03%)
0.95×
Property and equipment
13.22%
Spread over hurdle
(5.58%)