1.100
Revenue¥B
1.875
1.885
1.935
1.939
1.993
1.984
2.040
2.055
2.022
2.078
1.203
0.84%
1.15%
16
13.07
Revenue growth%
11.01
10.67
11.08
9.99
9.02
7.23
9.72
12.33
13.05
13.98
10.49
12.33
10.84
37
10.64
Gross margin%
32.49
34.80
37.57
39.96
41.75
42.52
42.27
40.51
37.91
35.66
22.37
40.51
38.93
80
7.98
Operating margin%
6.59
9.56
11.74
13.34
11.14
13.27
14.64
15.84
16.88
19.75
5.95
15.84
13.31
76
11.52
Net margin%
29.70
26.91
26.72
29.58
28.42
31.16
30.13
30.55
28.17
28.77
26.49
30.13
29.17
66
36.81
P/E ratio (avg)x
27.06
26.28
27.43
31.10
32.15
30.88
30.16
29.62
32.76
33.13
13.84
30.88
30.52
34
34.28
EV/EBITx
8.971
8.540
7.918
8.986
9.788
10.77
11.70
12.49
13.18
15.28
29.57
12.49
10.28
50
18.95
FCF yield (avg)%
6.37
7.74
8.16
7.81
9.15
9.65
10.79
10.18
13.10
11.84
22.59
10.79
9.40
82
14.57
FCF margin%
10.91
8.78
7.32
9.32
6.77
9.47
8.75
8.47
10.14
11.81
15.36
9.47
9.05
14
0.908
FCF / Net incomex
0.199
0.211
0.216
0.227
0.251
0.279
0.304
0.329
0.366
0.388
0.465
0.329
0.265
66
28.12
ROIC%
27.01
26.12
28.44
30.91
29.93
29.92
29.41
29.70
29.41
29.31
22.34
29.41
29.41
87
16.67
Return on equity%
7.00
9.61
11.97
11.47
10.46
11.70
14.37
15.18
16.96
17.85
21.23
15.18
11.83
95
5.20
Return on assets%
18.23
18.42
18.86
16.48
18.51
21.34
22.87
23.98
26.88
27.27
10.37
23.98
20.10
26
0.42
EPS¥
0.72
0.64
0.65
0.70
0.73
0.67
0.62
0.63
0.64
0.59
0.44
(4.09%)
(1.14%)
—
27.87
EPS growth%
8.17
7.56
8.50
9.05
9.80
12.43
14.38
13.38
13.74
15.23
4.62
13.74
11.11
89
0.14
Bookvalue per sh¥
0.44
0.49
0.57
0.60
0.65
0.75
0.89
0.89
1.07
1.18
0.34
12.89%
11.16%
—
0.52
FCF per share¥
0.43
0.45
0.49
0.48
0.47
0.51
0.48
0.43
0.40
0.38
0.45
(4.10%)
(2.03%)
—
0.65
Dividend per sh¥
0.55
0.49
0.44
0.47
0.42
0.45
0.49
0.52
0.49
0.46
0.13
1.84%
(1.64%)
—
7.00
Div yield (avg)%
24.76
22.29
19.29
20.68
23.07
25.84
26.33
26.89
29.33
27.39
7.23
26.89
25.30
28
8.01
Payout ratio%
3.92
4.19
3.44
4.57
5.62
7.59
8.07
5.29
6.93
5.16
22.41
6.93
5.22
58
1.066
Shares (diluted)B
1.153
1.190
1.170
1.222
1.148
1.241
1.122
1.239
1.236
1.156
1.080
0.14%
(0.72%)
8
23.89
Buyback yield%
12.10
13.69
13.68
14.41
15.25
16.87
16.67
19.26
16.52
15.24
14.04
16.67
15.24
37
1.457
D/E ratiox
1.465
1.522
1.529
1.503
1.313
1.188
1.250
1.197
1.246
1.107
0.717
1.197
1.281
9
1.265
Enterprise value¥B
0.202
0.181
0.194
0.180
0.163
0.172
0.179
0.173
0.161
0.162
1.419
(0.09%)
(3.41%)
60
1.358
LT debt¥B
1.290
1.169
1.243
1.338
1.318
1.159
1.197
1.151
0.986
1.047
1.615
(4.50%)
(1.58%)
34
Revenue
¥2.078B
1.15%
1.00×
Cost of revenue
¥1.412B
0.85%
0.97×
Operating expenses
¥479.1M
1.74%
1.06×
Property and equipment
15.96%
Spread over hurdle
18.81%