0.474
Revenue¥B
2.853
2.839
2.871
2.935
2.956
2.967
3.034
3.002
2.999
3.015
0.513
0.40%
0.54%
29
13.28
Revenue growth%
12.83
11.38
13.28
15.24
14.55
16.52
17.93
14.94
13.71
16.50
12.30
16.50
14.75
85
15.60
Gross margin%
10.29
8.72
10.42
10.08
12.99
12.37
10.19
9.03
7.91
5.14
9.21
9.03
10.14
56
29.11
Operating margin%
13.29
13.35
10.48
12.54
14.21
12.49
13.74
11.41
11.15
11.27
8.26
11.41
12.52
62
29.81
Net margin%
7.08
6.61
6.50
4.88
5.98
3.34
3.40
4.08
1.56
2.20
12.87
3.34
4.48
57
32.93
P/E ratio (avg)x
22.14
24.65
23.42
25.03
24.95
26.15
24.74
25.63
25.23
24.20
26.47
25.23
24.85
19
18.20
EV/EBITx
27.04
30.41
32.70
37.60
43.27
44.92
51.48
49.55
48.22
53.58
19.39
49.55
44.10
88
19.64
FCF yield (avg)%
0.86
1.82
0.40
0.40
0.40
0.40
1.70
4.14
6.77
9.50
10.91
4.14
1.28
17
27.87
FCF margin%
15.38
16.64
16.44
19.00
17.48
16.36
19.27
17.23
16.61
16.34
14.95
16.61
16.63
22
1.386
FCF / Net incomex
0.463
0.464
0.507
0.495
0.549
0.585
0.643
0.706
0.793
0.750
0.112
0.706
0.567
39
26.49
ROIC%
3.87
3.47
4.68
4.52
2.89
2.35
1.61
0.40
0.40
0.40
11.21
0.40
2.62
63
27.28
Return on equity%
25.54
28.17
31.05
28.74
31.09
33.28
36.23
33.34
34.69
37.35
12.66
34.69
32.18
15
14.06
Return on assets%
21.71
20.38
21.60
21.73
20.76
21.83
20.13
20.04
20.06
22.00
24.93
20.13
21.18
94
0.56
EPS¥
0.83
0.95
1.09
1.20
1.19
1.27
1.36
1.48
1.68
1.79
0.58
8.52%
8.65%
—
4.11
EPS growth%
28.14
26.51
28.17
25.93
24.07
23.79
26.46
28.15
26.18
24.17
29.12
26.18
26.32
16
0.60
Bookvalue per sh¥
0.79
0.81
0.81
0.85
0.91
0.98
0.93
0.99
1.10
1.29
0.21
7.25%
6.59%
—
0.24
FCF per share¥
0.67
0.67
0.66
0.59
0.62
0.60
0.55
0.59
0.61
0.59
0.80
(0.90%)
(1.36%)
—
0.40
Dividend per sh¥
0.47
0.42
0.43
0.41
0.43
0.45
0.43
0.43
0.38
0.40
0.65
(1.67%)
(1.67%)
—
29.69
Div yield (avg)%
3.97
4.05
6.59
9.30
10.05
11.62
10.44
11.61
9.87
8.21
18.14
10.44
9.59
15
25.95
Payout ratio%
16.80
15.12
17.92
16.56
14.77
13.28
13.47
12.60
13.85
13.86
6.11
13.47
14.31
41
1.362
Shares (diluted)B
1.770
2.054
1.964
2.306
2.526
2.521
2.580
2.608
3.007
3.116
1.328
4.29%
5.73%
90
17.58
Buyback yield%
14.97
16.71
14.90
15.76
13.50
14.77
14.20
14.65
13.57
14.52
17.92
14.52
14.71
77
1.790
D/E ratiox
0.525
0.614
0.717
0.728
0.756
0.869
0.973
1.088
1.215
1.320
0.793
1.088
0.813
26
3.095
Enterprise value¥B
0.601
0.606
0.557
0.530
0.522
0.562
0.535
0.527
0.503
0.490
2.829
(1.27%)
(1.79%)
18
2.053
LT debt¥B
2.258
2.284
2.480
2.368
2.563
2.820
2.755
2.836
3.017
3.072
1.343
3.69%
4.26%
78
Revenue
¥3.015B
0.54%
1.00×
Cost of revenue
¥1.744B
0.77%
1.02×
Operating expenses
¥480.7M
0.14%
0.96×
Property and equipment
19.48%
Spread over hurdle
14.70%