0.446
Revenue¥B
1.217
1.243
1.240
1.242
1.259
1.254
1.253
1.241
1.260
1.247
0.471
(0.18%)
0.45%
84
29.30
Revenue growth%
0.40
0.40
0.92
0.40
1.40
3.97
4.63
5.40
7.52
7.84
21.41
5.40
2.69
66
16.48
Gross margin%
18.69
20.81
23.79
24.36
25.97
25.94
26.82
26.94
28.08
25.81
26.69
26.82
25.88
16
16.77
Operating margin%
16.21
14.97
13.60
12.97
11.61
11.86
10.49
11.09
8.77
7.41
8.01
10.49
11.73
17
22.93
Net margin%
22.71
24.42
22.01
22.93
20.76
21.46
20.94
18.45
21.23
20.56
17.43
20.94
21.35
70
26.98
P/E ratio (avg)x
8.660
9.100
9.426
9.743
9.333
10.24
11.61
11.97
12.93
12.12
19.09
11.97
9.992
78
34.03
EV/EBITx
31.62
33.19
37.15
37.23
38.96
43.38
41.95
43.06
49.57
52.09
22.77
43.38
40.45
88
23.55
FCF yield (avg)%
6.74
4.14
4.39
2.99
0.49
1.67
2.88
5.75
8.65
10.91
21.31
5.75
4.27
36
28.39
FCF margin%
3.03
2.22
0.97
0.40
0.40
0.40
3.31
3.29
5.00
2.39
4.78
3.29
2.30
72
1.457
FCF / Net incomex
0.486
0.452
0.478
0.465
0.487
0.503
0.482
0.468
0.537
0.558
0.809
0.503
0.484
25
28.52
ROIC%
7.68
7.61
6.00
8.84
8.01
10.08
11.64
13.51
14.19
12.86
4.96
12.86
9.46
43
6.64
Return on equity%
23.54
23.58
23.20
22.48
24.33
23.91
24.86
26.04
26.07
27.73
18.20
26.04
24.12
31
8.41
Return on assets%
19.21
16.45
14.20
11.33
9.83
11.63
14.07
16.69
18.92
19.05
12.47
16.69
15.32
50
0.27
EPS¥
0.32
0.32
0.35
0.41
0.45
0.44
0.51
0.52
0.56
0.63
0.29
7.34%
7.74%
—
13.01
EPS growth%
5.41
7.38
6.44
5.99
7.18
4.72
2.14
0.42
1.56
0.74
2.69
1.56
5.07
75
0.28
Bookvalue per sh¥
0.52
0.53
0.57
0.53
0.59
0.55
0.52
0.51
0.46
0.49
0.26
(3.58%)
(1.01%)
—
0.17
FCF per share¥
0.53
0.55
0.58
0.56
0.64
0.60
0.68
0.65
0.68
0.69
0.21
1.60%
2.96%
—
0.41
Dividend per sh¥
0.57
0.66
0.64
0.63
0.73
0.79
0.74
0.81
0.84
0.79
0.50
1.46%
4.47%
—
17.27
Div yield (avg)%
5.32
2.94
1.00
3.90
2.93
3.39
5.73
3.65
3.34
5.65
15.07
3.65
3.52
76
3.12
Payout ratio%
16.35
16.85
19.32
17.57
15.28
13.65
12.41
12.05
13.98
14.89
6.00
13.65
15.09
79
470.6
Shares (diluted)M
529.2
508.0
553.2
530.2
526.9
520.5
518.1
546.3
594.6
573.5
459.3
1.71%
0.81%
47
19.81
Buyback yield%
14.92
14.09
14.15
15.36
14.86
16.62
17.57
17.87
19.39
22.03
18.08
17.87
15.99
67
1.381
D/E ratiox
0.877
0.930
0.950
0.909
0.858
0.922
0.905
0.940
0.993
1.063
0.735
0.940
0.926
94
1,078
Enterprise value¥M
255.9
263.4
253.0
276.2
291.0
307.0
320.0
286.6
268.5
285.2
768.3
(0.40%)
(0.02%)
25
0.901
LT debt¥B
1.150
1.046
1.186
1.067
0.970
1.002
0.933
0.860
0.816
0.811
0.758
(3.52%)
(4.16%)
92
Revenue
¥1.247B
0.45%
1.00×
Cost of revenue
¥873.0M
0.45%
1.00×
Operating expenses
¥279.5M
0.65%
1.02×
Property and equipment
19.76%
Spread over hurdle
(3.09%)