1.211
Revenue¥B
2.259
2.316
2.270
2.235
2.254
2.253
2.231
2.273
2.311
2.378
1.286
1.08%
0.65%
7
5.71
Revenue growth%
2.76
0.72
0.40
1.17
0.40
0.40
3.02
3.45
1.44
3.57
21.96
3.02
1.30
19
24.09
Gross margin%
22.73
22.16
19.76
17.09
15.41
13.22
14.64
14.93
12.53
14.77
29.41
14.64
15.17
88
29.41
Operating margin%
2.76
2.27
0.40
2.08
1.88
3.29
5.89
3.45
5.49
6.20
17.01
5.49
3.02
95
2.43
Net margin%
20.89
23.77
26.02
26.53
29.37
27.48
28.17
30.42
31.00
28.74
21.26
28.74
27.83
33
37.46
P/E ratio (avg)x
27.57
27.02
22.79
22.38
21.90
20.42
20.93
20.66
22.19
21.40
13.83
20.93
22.05
42
30.46
EV/EBITx
27.62
28.64
28.84
30.85
28.73
29.12
27.24
25.13
24.14
26.86
31.21
26.86
28.13
13
23.29
FCF yield (avg)%
23.81
24.20
25.93
26.88
28.90
30.81
30.45
32.11
29.36
28.52
27.50
30.45
28.71
22
19.93
FCF margin%
10.52
12.22
9.70
7.86
9.22
11.53
11.78
12.10
12.05
11.53
16.03
11.78
11.53
29
1.341
FCF / Net incomex
0.149
0.159
0.171
0.190
0.214
0.230
0.270
0.257
0.292
0.296
1.136
0.270
0.222
12
2.88
ROIC%
8.62
7.59
6.98
9.30
9.40
10.15
10.22
7.92
8.21
5.40
24.32
8.21
8.42
82
29.26
Return on equity%
0.40
1.00
0.40
1.10
1.08
0.53
0.40
0.66
2.04
0.40
11.91
0.53
0.59
17
7.70
Return on assets%
0.40
3.17
1.31
4.19
1.67
3.31
1.60
0.40
0.40
2.45
22.67
1.60
1.63
21
3.14
EPS¥
0.92
1.06
1.06
1.20
1.29
1.27
1.26
1.44
1.52
1.82
3.44
7.16%
7.42%
—
18.55
EPS growth%
24.05
23.61
26.17
25.35
26.41
28.05
29.97
30.66
29.43
32.05
22.85
29.97
27.23
69
1.35
Bookvalue per sh¥
2.43
2.51
2.36
2.27
2.30
2.10
2.03
1.82
1.97
2.13
2.16
(1.47%)
(0.15%)
—
3.37
FCF per share¥
5.08
6.04
6.11
6.05
6.56
7.21
7.11
7.39
8.45
8.87
2.54
6.20%
6.39%
—
2.93
Dividend per sh¥
0.68
0.70
0.67
0.72
0.68
0.73
0.80
0.83
0.90
1.06
3.53
9.28%
4.90%
—
28.10
Div yield (avg)%
8.43
8.45
6.23
3.64
5.83
7.16
7.50
4.64
3.12
5.71
20.76
5.71
6.03
55
25.02
Payout ratio%
31.37
30.44
33.20
35.89
33.53
33.88
36.53
35.67
36.56
34.43
27.27
35.67
34.15
81
0.879
Shares (diluted)B
0.857
0.779
0.860
0.936
0.999
0.973
0.971
1.011
0.930
0.890
0.910
(2.29%)
1.01%
83
22.49
Buyback yield%
22.47
21.45
19.64
20.20
17.61
17.03
18.19
18.30
16.32
14.67
8.31
17.03
18.24
14
0.733
D/E ratiox
1.339
1.344
1.451
1.557
1.596
1.624
1.669
1.632
1.720
1.720
0.701
1.669
1.610
68
0.227
Enterprise value¥B
0.303
0.309
0.317
0.353
0.371
0.374
0.351
0.379
0.372
0.357
2.279
(0.74%)
2.71%
83
0.300
LT debt¥B
2.130
1.937
2.087
2.317
2.466
2.701
2.469
2.375
2.127
2.125
1.752
(2.93%)
0.20%
83
Revenue
¥2.378B
0.65%
1.00×
Cost of revenue
¥1.665B
0.65%
1.00×
Operating expenses
¥464.6M
0.38%
0.97×
Property and equipment
19.67%
Spread over hurdle
21.53%