1.118
Revenue¥B
1.187
1.215
1.232
1.270
1.288
1.313
1.323
1.320
1.314
1.343
1.172
0.84%
1.36%
35
24.88
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
3.20
0.79
0.95
0.40
15.70
0.79
0.40
49
12.20
Gross margin%
18.17
16.37
14.40
14.95
16.55
19.50
17.36
16.86
18.09
19.01
26.26
18.09
17.11
63
4.78
Operating margin%
24.56
22.16
21.17
23.04
22.06
23.07
24.20
25.31
26.22
24.39
20.47
24.39
23.64
34
5.62
Net margin%
3.29
2.00
0.40
0.51
0.40
1.09
0.63
2.70
1.41
0.91
19.92
1.09
1.00
79
22.59
P/E ratio (avg)x
21.82
23.91
24.84
26.54
25.97
22.57
24.41
23.64
23.95
25.01
17.00
23.95
24.18
23
26.64
EV/EBITx
9.919
9.340
8.827
9.363
9.904
8.833
8.604
9.276
9.359
9.972
6.250
9.276
9.350
19
4.97
FCF yield (avg)%
18.12
16.11
13.51
16.19
15.63
17.24
15.13
17.05
17.02
15.36
20.02
17.02
16.15
63
3.92
FCF margin%
10.35
10.33
11.83
13.75
15.70
17.90
19.94
18.65
21.05
21.05
14.12
19.94
16.80
11
0.393
FCF / Net incomex
1.292
1.419
1.592
1.575
1.404
1.249
1.263
1.318
1.232
1.374
0.618
1.263
1.346
36
2.72
ROIC%
9.65
8.12
7.20
9.55
6.85
9.83
8.80
11.27
9.99
12.08
28.19
9.99
9.60
16
12.51
Return on equity%
17.82
17.84
15.28
16.13
15.38
12.73
14.14
13.87
14.08
12.36
6.37
13.87
14.71
91
27.76
Return on assets%
6.55
6.51
7.93
10.64
10.87
9.73
10.05
10.49
11.49
10.07
16.92
10.07
10.06
73
0.47
EPS¥
0.24
0.26
0.26
0.26
0.28
0.30
0.28
0.31
0.35
0.40
0.49
7.30%
6.76%
—
20.29
EPS growth%
12.78
11.95
10.26
12.22
11.70
9.71
8.01
6.38
7.69
9.95
5.83
8.01
10.10
42
0.48
Bookvalue per sh¥
0.46
0.55
0.55
0.63
0.66
0.66
0.78
0.78
0.89
0.87
0.30
5.47%
7.55%
—
0.48
FCF per share¥
0.52
0.54
0.65
0.68
0.72
0.75
0.74
0.87
0.98
1.07
0.85
8.17%
9.14%
—
0.20
Dividend per sh¥
1.04
1.05
1.07
1.09
1.07
1.12
1.13
1.19
1.32
1.36
0.92
4.95%
3.11%
—
28.34
Div yield (avg)%
21.34
20.09
23.06
20.19
21.24
19.95
19.24
18.03
16.64
16.57
10.18
18.03
20.02
91
4.55
Payout ratio%
10.17
11.69
8.69
10.15
8.26
8.23
10.11
13.11
15.37
14.64
26.30
13.11
10.16
51
0.682
Shares (diluted)B
0.770
0.893
0.866
0.883
0.940
1.040
1.134
1.155
1.254
1.236
0.678
5.62%
6.13%
32
29.48
Buyback yield%
17.39
18.69
20.96
20.57
20.14
23.05
21.22
23.85
25.01
27.06
6.61
23.85
21.09
80
1.059
D/E ratiox
1.630
1.598
1.631
1.616
1.706
1.865
1.722
1.683
1.885
2.097
0.435
1.865
1.695
87
0.174
Enterprise value¥B
0.867
0.931
1.079
1.102
1.207
1.295
1.440
1.607
1.853
2.178
0.636
12.52%
10.77%
63
0.814
LT debt¥B
0.476
0.463
0.467
0.527
0.623
0.736
0.885
1.060
1.040
1.198
0.986
13.97%
11.16%
15
Revenue
¥1.343B
1.36%
1.00×
Cost of revenue
¥682.3M
1.35%
1.00×
Operating expenses
¥306.0M
1.80%
1.04×
Cash and investments
19.57%
Property and equipment
15.21%
Spread over hurdle
30.76%