0.963
Revenue¥B
1.996
2.010
2.092
2.114
2.122
2.215
2.247
2.312
2.395
2.473
1.055
3.10%
2.14%
5
5.45
Revenue growth%
2.10
0.71
0.40
0.40
3.33
2.94
3.49
2.21
1.52
0.40
8.17
2.21
1.81
31
19.55
Gross margin%
19.47
20.22
19.30
18.98
18.04
17.22
17.67
15.43
17.79
19.09
23.08
17.67
18.51
94
10.47
Operating margin%
10.12
10.94
12.96
14.55
16.56
17.95
15.94
15.93
14.45
11.91
27.41
15.93
14.50
76
19.20
Net margin%
11.94
12.09
12.06
14.56
14.25
12.08
13.57
15.68
15.40
16.06
18.13
15.40
13.91
59
20.49
P/E ratio (avg)x
30.52
29.54
31.40
29.03
29.84
28.21
30.00
30.29
28.29
28.94
29.13
28.94
29.69
75
14.35
EV/EBITx
14.34
16.96
19.96
22.22
23.83
23.30
24.48
26.17
25.73
26.88
11.69
25.73
23.56
40
16.66
FCF yield (avg)%
4.72
3.69
1.77
3.42
2.22
1.57
0.40
2.31
1.20
0.40
2.06
1.20
2.00
49
11.64
FCF margin%
16.54
18.12
17.72
19.58
18.90
18.06
15.76
16.56
14.02
11.10
23.50
15.76
17.14
92
0.166
FCF / Net incomex
0.754
0.688
0.655
0.659
0.717
0.639
0.659
0.575
0.518
0.572
0.461
0.575
0.657
69
7.96
ROIC%
11.27
8.57
11.19
11.22
8.68
10.02
10.76
8.98
9.44
10.09
22.54
10.02
10.06
41
9.23
Return on equity%
16.90
19.86
18.85
17.94
15.59
15.96
14.84
12.65
13.00
14.72
7.66
14.72
15.78
81
13.43
Return on assets%
19.77
17.32
17.76
15.98
17.84
17.01
18.41
16.04
15.13
12.34
7.00
16.04
17.17
27
1.16
EPS¥
0.34
0.38
0.39
0.38
0.44
0.43
0.50
0.52
0.52
0.54
1.25
4.10%
5.78%
—
21.27
EPS growth%
0.47
0.40
1.98
2.80
2.31
2.87
0.40
0.40
0.40
0.51
29.53
0.40
0.49
83
0.36
Bookvalue per sh¥
0.64
0.64
0.59
0.62
0.66
0.69
0.62
0.65
0.66
0.60
0.45
(1.90%)
(1.53%)
—
0.48
FCF per share¥
0.42
0.41
0.45
0.46
0.43
0.38
0.33
0.31
0.29
0.29
0.21
(7.39%)
(4.24%)
—
1.09
Dividend per sh¥
0.25
0.26
0.24
0.26
0.25
0.28
0.27
0.29
0.31
0.35
0.19
7.27%
4.70%
—
13.18
Div yield (avg)%
13.07
14.64
15.22
15.83
15.10
12.72
14.03
11.72
10.09
10.31
20.76
11.72
13.55
65
16.36
Payout ratio%
21.79
24.49
25.10
27.40
27.88
29.84
31.39
32.42
32.18
32.99
15.89
32.18
28.86
54
1.255
Shares (diluted)B
1.537
1.736
1.893
1.728
1.612
1.828
1.719
1.698
1.783
1.674
1.269
0.75%
1.52%
50
15.41
Buyback yield%
15.00
16.31
19.17
18.42
20.93
18.11
20.47
19.76
19.11
17.10
11.21
19.11
18.76
60
1.758
D/E ratiox
0.937
0.932
1.025
1.064
1.058
1.090
1.171
1.283
1.173
1.262
0.769
1.173
1.077
8
0.685
Enterprise value¥B
0.186
0.212
0.241
0.255
0.239
0.275
0.314
0.353
0.334
0.328
1.736
6.52%
5.57%
84
2.095
LT debt¥B
0.796
0.909
1.056
1.212
1.452
1.503
1.676
1.725
1.768
2.062
0.440
7.27%
10.65%
49
Revenue
¥2.473B
2.14%
1.00×
Cost of revenue
¥1.703B
2.24%
1.01×
Operating expenses
¥578.2M
2.16%
1.00×
Property and equipment
15.64%
Spread over hurdle
33.43%