0.857
Revenue¥B
2.118
2.183
2.219
2.255
2.272
2.344
2.409
2.475
2.569
2.590
0.937
2.66%
2.38%
78
28.62
Revenue growth%
2.67
1.13
0.40
3.01
5.69
3.69
4.37
1.95
2.99
0.40
13.76
2.99
2.83
30
28.43
Gross margin%
13.03
13.54
14.99
15.45
13.68
11.82
8.89
8.32
5.80
5.42
18.18
8.32
12.42
81
10.72
Operating margin%
4.39
1.87
0.40
1.46
0.40
0.62
0.40
0.40
0.40
0.66
9.07
0.40
0.51
71
24.49
Net margin%
36.78
38.50
36.10
36.52
36.81
36.46
36.54
35.57
38.18
37.89
21.64
36.54
36.66
8
11.10
P/E ratio (avg)x
9.737
9.645
9.753
9.849
9.281
10.51
11.11
11.30
12.90
13.36
7.876
11.30
10.18
20
27.08
EV/EBITx
16.88
16.93
19.42
21.01
24.14
27.49
29.69
33.82
33.16
36.87
20.47
33.16
25.81
33
28.82
FCF yield (avg)%
22.98
23.04
22.85
25.31
24.91
24.20
25.36
26.42
27.84
24.87
25.37
25.36
24.89
36
13.15
FCF margin%
12.24
13.69
13.77
14.86
12.45
11.47
13.31
12.17
13.44
11.33
5.94
12.17
12.88
29
0.806
FCF / Net incomex
1.455
1.540
1.684
1.823
1.885
1.915
1.984
2.007
1.979
2.007
1.521
1.984
1.900
93
14.66
ROIC%
28.93
29.98
30.65
28.86
27.92
25.49
23.83
26.34
26.42
26.57
27.78
26.34
27.25
90
18.10
Return on equity%
6.51
5.64
2.77
5.31
6.35
6.67
8.76
7.99
7.14
8.62
28.93
7.99
6.59
89
4.99
Return on assets%
5.45
7.70
8.79
11.48
9.74
7.37
10.18
9.35
8.62
9.25
12.08
9.25
9.02
5
0.35
EPS¥
0.60
0.60
0.64
0.70
0.71
0.74
0.81
0.87
0.84
0.93
0.37
5.62%
4.31%
—
10.18
EPS growth%
23.86
25.18
27.01
26.14
26.70
24.60
27.06
26.30
24.83
24.91
27.26
24.91
25.66
18
1.16
Bookvalue per sh¥
0.78
0.71
0.63
0.68
0.74
0.70
0.73
0.68
0.71
0.69
0.47
(1.26%)
(1.83%)
—
1.44
FCF per share¥
1.50
1.49
1.52
1.70
1.65
1.72
1.90
2.11
2.00
2.11
1.32
5.07%
3.53%
—
0.37
Dividend per sh¥
0.93
1.05
1.09
1.05
1.12
1.30
1.30
1.42
1.41
1.49
1.12
5.85%
4.45%
—
4.55
Div yield (avg)%
22.72
25.70
27.33
29.54
28.01
26.65
23.87
21.00
18.09
20.96
24.05
21.00
24.79
25
24.14
Payout ratio%
18.72
18.36
16.92
19.62
17.08
16.50
14.52
15.98
17.76
15.20
4.42
15.98
17.00
84
1.129
Shares (diluted)B
1.318
1.244
1.425
1.582
1.487
1.582
1.632
1.848
2.015
2.037
1.114
6.50%
4.10%
42
9.93
Buyback yield%
3.06
3.17
3.44
0.64
1.41
0.40
0.40
0.60
0.40
1.07
21.91
0.40
0.85
90
1.787
D/E ratiox
0.871
1.005
1.083
1.113
1.141
1.132
1.171
1.161
1.118
1.322
0.265
1.161
1.125
67
0.289
Enterprise value¥B
0.613
0.634
0.689
0.736
0.837
0.907
1.060
1.236
1.265
1.464
0.481
11.83%
9.34%
66
0.759
LT debt¥B
0.415
0.437
0.455
0.436
0.462
0.507
0.494
0.545
0.628
0.693
2.260
8.46%
4.86%
48
Revenue
¥2.590B
2.38%
1.00×
Cost of revenue
¥1.661B
2.05%
0.97×
Operating expenses
¥436.9M
2.66%
1.03×
Cash and investments
21.77%
Property and equipment
16.49%
Spread over hurdle
11.06%