2.038
Revenue¥B
2.211
2.398
2.588
2.823
2.985
3.210
3.499
3.711
4.027
4.343
2.173
7.79%
7.77%
71
15.28
Revenue growth%
15.61
17.91
19.88
17.40
16.24
15.72
17.51
18.04
20.06
21.42
19.77
18.04
17.71
56
21.38
Gross margin%
2.88
2.27
3.77
6.13
5.70
4.24
6.55
5.99
3.09
2.01
7.44
4.24
4.00
89
13.00
Operating margin%
18.78
17.80
16.35
17.23
18.73
20.35
17.69
18.98
17.60
17.16
6.39
17.69
17.74
56
6.12
Net margin%
3.49
2.79
1.15
1.26
0.40
0.40
0.40
0.70
0.40
0.40
27.38
0.40
0.55
83
36.92
P/E ratio (avg)x
12.44
11.89
11.35
10.85
11.76
11.13
9.892
9.835
8.901
8.213
16.16
9.835
10.99
11
23.11
EV/EBITx
10.36
9.161
8.947
8.361
9.055
9.635
9.241
9.705
9.567
9.807
29.06
9.635
9.404
51
29.99
FCF yield (avg)%
10.61
7.63
10.09
7.51
9.24
8.41
10.15
7.23
4.81
6.42
17.05
7.23
8.02
22
7.89
FCF margin%
9.08
10.94
8.82
6.46
4.12
3.48
2.43
0.40
0.88
0.40
7.08
0.88
3.80
71
0.322
FCF / Net incomex
2.501
2.755
2.693
3.140
3.380
3.923
3.976
3.958
4.440
4.754
0.275
3.976
3.651
85
13.75
ROIC%
18.09
19.17
21.45
18.75
21.57
24.37
26.75
23.80
22.23
24.57
4.22
24.37
21.90
32
22.14
Return on equity%
10.33
12.56
9.82
12.16
12.50
12.58
12.49
10.74
10.90
9.45
14.61
10.90
11.53
40
22.87
Return on assets%
28.17
25.25
27.83
25.82
27.02
29.45
28.07
25.84
23.95
24.03
4.46
25.84
26.43
75
0.46
EPS¥
1.04
1.12
1.23
1.19
1.27
1.36
1.34
1.61
1.78
2.12
0.47
10.81%
7.59%
—
15.40
EPS growth%
22.54
25.25
22.77
22.05
20.13
18.63
16.52
17.16
14.81
13.79
16.57
16.52
19.38
94
0.62
Bookvalue per sh¥
1.01
0.90
0.94
0.94
0.95
1.00
0.93
0.88
0.88
0.78
0.60
(3.80%)
(3.44%)
—
1.25
FCF per share¥
0.30
0.31
0.34
0.38
0.43
0.45
0.44
0.44
0.47
0.51
1.02
3.54%
5.67%
—
0.58
Dividend per sh¥
0.54
0.59
0.67
0.68
0.76
0.87
0.93
1.03
1.01
1.14
0.67
8.27%
8.43%
—
6.07
Div yield (avg)%
6.14
5.25
4.63
5.22
2.59
0.76
1.19
0.40
0.40
0.84
19.68
0.76
1.89
79
17.94
Payout ratio%
22.54
23.57
24.42
26.22
28.64
29.29
30.65
30.70
31.28
31.69
12.69
30.70
28.97
64
2.035
Shares (diluted)B
2.419
2.602
2.381
2.248
2.193
1.986
2.187
2.020
2.197
2.095
2.136
(0.91%)
(1.77%)
86
22.16
Buyback yield%
24.26
25.53
22.78
24.87
23.34
25.36
25.58
22.75
20.35
19.91
21.79
22.75
23.80
25
0.340
D/E ratiox
1.750
1.904
1.821
1.998
1.973
1.922
2.154
2.316
2.541
2.912
0.185
2.316
1.986
57
1.388
Enterprise value¥B
2.030
1.866
1.748
1.627
1.421
1.513
1.423
1.493
1.358
1.401
0.971
(0.28%)
(4.26%)
51
5.329
LT debt¥B
7.388
7.981
8.255
7.911
7.772
8.634
8.150
8.191
7.622
7.410
0.688
(0.95%)
0.77%
67
Revenue
¥4.343B
7.77%
1.00×
Cost of revenue
¥2.805B
7.86%
1.01×
Operating expenses
¥796.1M
7.62%
0.99×
Property and equipment
16.61%
Spread over hurdle
23.20%