2.263
Revenue¥B
2.731
2.761
2.785
2.759
2.801
2.805
2.747
2.763
2.711
2.677
2.396
(0.90%)
(0.03%)
79
25.91
Revenue growth%
1.48
1.86
3.33
3.24
3.75
2.88
1.71
0.40
0.40
1.31
9.75
1.31
1.78
24
28.66
Gross margin%
16.72
17.30
15.71
14.86
17.53
18.26
16.18
16.64
19.45
22.44
20.36
18.26
17.01
42
28.07
Operating margin%
7.03
7.83
6.42
6.10
9.02
6.68
4.52
6.95
4.26
3.40
28.43
4.52
6.55
20
22.63
Net margin%
13.80
16.25
18.96
16.51
16.20
17.49
19.40
20.51
18.98
17.97
6.40
18.98
17.73
36
30.56
P/E ratio (avg)x
6.646
7.241
6.436
6.788
6.521
6.348
5.822
6.161
5.545
4.915
22.76
5.822
6.392
15
19.01
EV/EBITx
49.39
54.99
54.34
57.11
63.19
71.01
69.41
67.92
70.04
74.06
28.68
70.04
65.55
79
9.15
FCF yield (avg)%
12.48
9.90
11.27
9.10
7.08
7.31
8.98
10.11
10.78
12.77
28.58
10.11
10.01
71
4.50
FCF margin%
12.21
10.74
10.99
9.62
10.16
11.13
9.84
8.17
10.62
10.65
20.22
10.62
10.63
38
0.831
FCF / Net incomex
0.807
0.812
0.826
0.904
0.872
0.902
0.851
0.923
1.021
1.059
1.231
0.923
0.887
71
2.71
ROIC%
14.32
16.91
19.81
18.25
18.00
20.61
23.04
22.15
21.91
23.47
13.38
22.15
20.21
33
9.86
Return on equity%
24.87
24.23
25.67
25.35
25.43
25.22
27.65
29.56
30.07
28.58
17.53
28.58
25.55
66
6.35
Return on assets%
17.81
19.77
18.42
20.59
23.02
23.29
24.48
22.47
23.64
23.20
19.21
23.29
22.74
83
0.32
EPS¥
0.15
0.17
0.20
0.19
0.22
0.22
0.24
0.26
0.30
0.31
0.34
6.68%
7.15%
—
10.08
EPS growth%
9.56
10.55
9.42
7.63
9.04
6.90
8.31
10.01
12.74
15.00
24.64
10.01
9.49
93
0.90
Bookvalue per sh¥
0.61
0.61
0.63
0.69
0.74
0.85
0.95
1.05
1.05
1.06
0.21
7.43%
6.73%
—
0.74
FCF per share¥
0.82
0.86
0.79
0.84
0.90
0.97
0.91
0.93
1.03
1.00
0.27
2.28%
2.03%
—
0.29
Dividend per sh¥
0.26
0.22
0.22
0.19
0.17
0.18
0.20
0.20
0.20
0.19
0.66
1.51%
(2.73%)
—
2.79
Div yield (avg)%
27.63
26.39
27.95
25.87
26.17
23.18
23.14
24.62
22.72
23.84
11.51
23.18
25.24
36
7.16
Payout ratio%
26.80
24.30
26.23
27.07
24.61
25.34
22.84
22.20
23.26
22.78
3.81
22.84
24.45
5
0.729
Shares (diluted)B
0.792
0.904
1.032
0.946
1.003
0.978
0.929
0.903
0.993
1.140
0.751
2.59%
4.19%
86
20.56
Buyback yield%
31.31
32.77
31.51
28.89
28.92
31.76
31.77
34.12
36.25
36.66
11.35
34.12
31.77
33
1.177
D/E ratiox
0.984
1.101
1.007
1.085
1.114
1.178
1.303
1.455
1.561
1.691
1.308
1.455
1.146
60
0.269
Enterprise value¥B
0.751
0.742
0.830
0.883
0.831
0.910
0.876
0.948
1.074
0.994
0.157
3.65%
2.99%
58
1.815
LT debt¥B
1.911
1.975
1.899
1.881
2.021
2.260
2.540
2.313
2.116
2.033
1.343
0.12%
0.37%
15
Revenue
¥2.677B
(0.03%)
1.00×
Cost of revenue
¥1.469B
0.15%
1.02×
Operating expenses
¥264.9M
(1.22%)
0.89×
Cash and investments
19.31%
Property and equipment
16.85%
Spread over hurdle
24.77%