1.043
Revenue¥B
0.918
0.928
0.943
0.951
0.972
0.966
0.975
0.973
0.962
0.974
1.166
0.03%
0.79%
92
9.08
Revenue growth%
7.65
4.69
7.58
7.90
9.47
9.63
9.94
11.45
10.65
13.26
16.81
10.65
9.55
83
7.84
Gross margin%
0.91
0.71
0.40
0.40
0.40
1.95
4.24
3.39
3.53
5.02
22.40
3.53
1.43
31
18.32
Operating margin%
24.36
22.54
25.13
23.18
26.12
25.54
27.50
27.29
26.78
25.23
15.65
26.78
25.39
42
21.72
Net margin%
4.85
4.09
1.97
0.40
0.45
2.30
0.40
1.01
0.40
3.16
13.96
1.01
1.49
64
32.80
P/E ratio (avg)x
34.91
37.67
42.88
40.34
40.35
45.19
45.47
48.92
57.05
58.11
35.62
48.92
44.03
85
28.92
EV/EBITx
34.32
34.35
35.77
38.06
41.24
44.32
48.09
52.17
53.11
50.05
19.89
50.05
42.78
71
4.88
FCF yield (avg)%
10.03
9.01
8.56
6.97
4.02
3.80
4.49
7.36
4.43
3.17
13.07
4.43
5.73
30
19.24
FCF margin%
14.62
14.10
12.01
13.09
15.52
12.88
10.08
8.43
9.24
11.91
19.75
10.08
12.44
87
1.393
FCF / Net incomex
0.338
0.347
0.314
0.298
0.269
0.262
0.288
0.260
0.234
0.261
0.180
0.261
0.278
8
23.78
ROIC%
10.48
12.18
11.32
11.90
10.67
9.19
8.65
6.52
4.48
3.66
17.78
6.52
9.83
92
19.32
Return on equity%
24.28
26.83
25.86
24.42
26.57
27.51
25.64
27.83
26.99
25.69
24.98
26.99
26.21
93
28.84
Return on assets%
8.81
7.54
8.83
9.00
6.58
6.09
5.35
3.63
5.03
5.74
21.70
5.35
6.33
7
0.96
EPS¥
2.04
1.91
2.22
2.08
2.17
2.43
2.76
2.84
2.93
2.98
1.04
6.54%
4.69%
—
28.08
EPS growth%
16.25
14.92
16.58
16.63
16.47
19.46
18.42
18.36
19.85
18.00
8.49
18.42
17.32
91
1.50
Bookvalue per sh¥
0.83
0.99
1.14
1.13
1.28
1.54
1.64
1.60
1.86
2.01
0.26
9.46%
9.48%
—
0.53
FCF per share¥
0.63
0.74
0.79
0.94
1.11
1.13
1.08
1.06
1.03
1.11
0.55
0.13%
7.08%
—
1.74
Dividend per sh¥
0.76
0.87
0.96
0.99
1.07
1.15
1.14
1.23
1.28
1.43
1.53
6.04%
6.91%
—
12.92
Div yield (avg)%
24.24
26.74
26.24
26.46
26.04
28.78
31.31
31.19
29.84
32.43
29.97
31.19
27.76
54
28.97
Payout ratio%
13.33
14.79
17.28
18.26
19.99
19.59
17.28
19.32
21.79
20.16
8.64
19.59
18.79
28
0.806
Shares (diluted)B
1.027
1.105
1.247
1.179
1.173
1.166
1.307
1.339
1.546
1.518
0.839
5.30%
4.61%
70
27.46
Buyback yield%
2.08
4.38
5.16
6.02
5.46
4.54
1.98
4.25
5.36
6.00
2.50
4.54
4.85
23
1.130
D/E ratiox
0.976
0.973
1.084
1.059
1.065
1.139
1.176
1.320
1.196
1.148
1.600
1.176
1.111
5
0.358
Enterprise value¥B
1.580
1.590
1.790
1.700
1.945
2.024
2.152
2.122
2.432
2.817
1.200
7.69%
7.47%
19
1.112
LT debt¥B
1.369
1.537
1.672
1.646
1.939
1.918
1.984
2.194
2.234
2.576
1.194
5.85%
8.05%
10
Revenue
¥973.7M
0.79%
1.00×
Cost of revenue
¥430.2M
0.53%
0.97×
Operating expenses
¥234.1M
0.91%
1.01×
Cash and investments
21.70%
Property and equipment
16.07%
Spread over hurdle
77.92%