0.279
Revenue¥B
2.537
2.486
2.463
2.483
2.551
2.594
2.567
2.536
2.549
2.534
0.300
(0.13%)
(0.14%)
40
22.12
Revenue growth%
6.06
8.74
10.85
11.45
13.51
11.02
11.12
10.95
11.62
10.14
23.46
11.02
10.98
13
5.68
Gross margin%
20.95
21.38
19.15
20.41
17.71
20.21
21.04
19.49
21.34
23.25
16.14
21.04
20.68
78
7.50
Operating margin%
11.49
14.38
17.21
15.59
15.15
16.34
16.72
17.39
17.27
14.45
23.31
16.72
15.96
88
11.72
Net margin%
2.67
3.69
2.28
4.59
2.33
3.21
1.28
1.01
1.17
0.40
3.97
1.17
2.31
82
6.653
P/E ratio (avg)x
34.23
32.83
29.15
29.29
30.61
33.12
35.23
37.00
39.39
39.25
14.00
37.00
33.67
14
13.72
EV/EBITx
22.41
23.82
24.84
22.68
19.74
16.95
14.89
14.36
12.29
12.22
6.079
14.36
18.35
39
29.54
FCF yield (avg)%
26.58
25.75
23.05
20.54
18.17
16.02
15.86
17.17
15.36
16.86
13.62
16.02
17.67
20
25.08
FCF margin%
18.96
17.53
17.85
15.70
14.52
13.65
12.87
12.26
15.25
17.81
9.19
13.65
15.48
76
0.534
FCF / Net incomex
0.859
0.966
1.052
1.193
1.347
1.451
1.428
1.499
1.599
1.625
0.558
1.499
1.388
24
18.85
ROIC%
0.40
0.40
2.59
0.82
3.41
2.85
4.34
3.32
1.96
0.40
20.79
2.85
2.28
64
27.82
Return on equity%
3.57
4.93
3.65
6.18
3.71
3.76
2.23
0.41
3.06
4.97
5.16
3.06
3.68
81
7.47
Return on assets%
14.81
17.80
17.33
18.00
19.53
17.03
17.78
18.84
18.26
18.35
15.91
18.26
17.90
59
1.44
EPS¥
2.30
2.58
2.82
2.96
3.17
3.08
3.34
3.54
3.44
3.42
1.60
1.52%
5.82%
—
2.09
EPS growth%
14.22
12.71
13.25
13.45
11.89
11.47
12.44
11.95
14.83
13.72
6.71
12.44
12.98
14
0.40
Bookvalue per sh¥
1.79
1.75
1.72
1.65
1.61
1.72
1.92
1.87
1.94
1.88
1.60
3.23%
0.66%
—
0.95
FCF per share¥
0.45
0.44
0.41
0.41
0.48
0.51
0.56
0.59
0.66
0.73
0.37
8.85%
5.31%
—
1.19
Dividend per sh¥
2.64
2.88
3.30
3.93
4.51
5.19
5.23
5.29
6.28
6.34
1.13
7.02%
11.03%
—
21.38
Div yield (avg)%
32.66
32.66
30.34
27.97
27.44
28.41
27.93
27.42
26.74
25.85
28.72
27.42
27.95
52
20.18
Payout ratio%
16.42
18.58
19.46
20.45
22.88
23.17
25.36
23.99
25.31
25.57
6.13
25.31
23.02
7
1.401
Shares (diluted)B
2.055
2.158
2.104
2.086
2.125
2.210
2.442
2.388
2.550
2.452
1.430
2.90%
3.29%
83
23.44
Buyback yield%
22.08
19.82
18.05
16.75
19.66
17.84
17.57
18.03
20.12
20.87
27.43
18.03
18.86
94
1.254
D/E ratiox
1.152
1.115
1.069
1.015
1.020
1.063
1.067
1.022
1.203
1.173
1.006
1.067
1.068
85
0.359
Enterprise value¥B
1.255
1.127
1.221
1.157
1.198
1.294
1.303
1.449
1.576
1.464
2.767
4.10%
0.75%
77
2.172
LT debt¥B
0.524
0.536
0.504
0.540
0.533
0.525
0.526
0.509
0.577
0.656
2.931
4.22%
1.99%
57
Revenue
¥2.534B
(0.14%)
1.00×
Cost of revenue
¥1.752B
(0.13%)
1.00×
Operating expenses
¥548.2M
(0.18%)
1.00×
Property and equipment
16.02%
Spread over hurdle
42.38%