0.989
Revenue¥B
2.624
2.648
2.730
2.728
2.726
2.767
2.749
2.806
2.891
2.929
1.078
1.45%
1.14%
89
24.96
Revenue growth%
10.63
10.27
11.43
12.82
10.02
12.22
15.17
16.91
19.40
21.32
16.73
16.91
12.52
21
23.10
Gross margin%
6.73
5.15
4.07
6.11
7.76
8.39
10.56
8.86
6.14
7.60
20.96
8.39
7.16
43
29.45
Operating margin%
0.88
0.44
2.11
0.81
3.46
5.94
6.51
5.63
3.16
3.64
29.70
5.63
3.31
27
13.12
Net margin%
10.00
10.83
13.11
13.86
14.13
16.57
16.70
14.77
16.29
13.91
6.20
16.29
14.02
72
33.53
P/E ratio (avg)x
20.76
21.75
21.08
18.44
18.77
16.13
14.36
14.28
12.99
11.02
35.85
14.28
17.29
81
25.15
EV/EBITx
10.57
11.52
11.04
12.59
12.20
11.83
13.15
15.58
16.58
17.46
29.84
15.58
12.40
9
12.55
FCF yield (avg)%
33.62
34.53
35.70
37.64
39.04
37.53
34.96
34.09
33.55
35.22
2.68
34.96
35.09
13
24.26
FCF margin%
2.31
4.55
2.39
5.14
3.42
4.02
6.06
5.57
3.48
5.37
19.77
5.37
4.29
28
0.672
FCF / Net incomex
0.713
0.633
0.657
0.617
0.575
0.631
0.553
0.533
0.496
0.468
0.383
0.533
0.596
18
23.44
ROIC%
19.84
21.24
21.76
23.77
22.07
20.45
17.52
15.22
12.69
14.13
15.92
15.22
20.14
94
12.33
Return on equity%
22.96
21.31
20.56
21.51
20.79
22.24
24.17
22.42
19.97
19.00
8.30
22.24
21.41
43
20.03
Return on assets%
22.18
24.95
27.20
25.03
22.65
24.58
26.76
29.63
27.11
26.19
10.95
26.76
25.61
78
0.45
EPS¥
0.79
0.77
0.84
0.76
0.81
0.76
0.74
0.76
0.74
0.71
0.47
(2.58%)
(1.16%)
—
15.94
EPS growth%
24.76
25.95
24.90
26.22
26.84
26.35
27.05
29.25
27.07
26.47
11.18
27.05
26.41
46
0.50
Bookvalue per sh¥
0.66
0.64
0.62
0.72
0.72
0.76
0.81
0.78
0.92
1.06
0.16
8.09%
4.88%
—
0.16
FCF per share¥
0.72
0.78
0.73
0.84
0.94
0.95
0.91
0.85
0.93
0.87
0.62
(1.38%)
1.40%
—
0.50
Dividend per sh¥
0.18
0.19
0.22
0.21
0.20
0.23
0.24
0.25
0.25
0.26
0.34
5.63%
5.15%
—
12.23
Div yield (avg)%
23.32
23.79
26.15
24.45
22.17
24.89
27.72
26.03
23.10
21.99
14.53
24.89
24.12
24
9.02
Payout ratio%
18.98
21.68
22.96
24.69
24.14
22.36
20.84
19.13
18.32
17.02
21.54
19.13
21.26
9
3.877
Shares (diluted)B
4.157
4.087
3.720
4.029
3.492
3.531
3.630
3.283
3.153
2.721
3.907
(4.87%)
(4.22%)
11
21.31
Buyback yield%
18.39
17.83
15.02
13.57
11.47
13.27
12.70
12.42
14.02
14.92
22.06
13.27
13.79
28
1.418
D/E ratiox
2.143
2.130
2.150
2.486
2.967
3.410
3.784
4.376
4.291
4.891
0.316
4.291
3.188
28
1.625
Enterprise value¥B
2.054
2.102
1.838
1.955
2.012
1.968
2.083
1.841
1.583
1.452
0.293
(6.31%)
(4.77%)
24
1.562
LT debt¥B
3.702
3.737
4.047
4.498
4.274
4.400
4.562
4.041
4.129
3.729
1.542
(2.69%)
0.80%
39
Revenue
¥2.929B
1.14%
1.00×
Cost of revenue
¥1.957B
1.46%
1.03×
Operating expenses
¥410.7M
(0.06%)
0.89×
Property and equipment
19.05%
Spread over hurdle
44.15%