1.640
Revenue¥B
1.153
1.203
1.281
1.342
1.409
1.484
1.529
1.595
1.649
1.678
1.780
3.55%
4.02%
50
19.78
Revenue growth%
23.95
26.55
24.22
22.10
22.23
19.42
20.95
23.44
21.10
18.35
13.39
20.95
22.17
23
17.30
Gross margin%
0.61
0.75
0.40
0.40
0.40
0.40
0.40
0.40
2.12
0.40
8.74
0.40
0.40
67
27.39
Operating margin%
29.72
32.15
29.59
30.58
29.11
26.77
23.89
21.47
22.60
21.48
29.62
22.60
27.94
39
23.14
Net margin%
11.42
10.16
7.43
6.64
9.39
8.93
6.46
6.14
6.55
4.24
13.49
6.46
7.04
33
16.27
P/E ratio (avg)x
20.27
21.59
24.02
25.23
26.16
27.31
26.18
28.39
32.95
33.26
9.962
28.39
26.17
33
25.98
EV/EBITx
56.69
56.01
60.97
68.50
78.47
85.63
81.36
81.84
75.79
84.58
36.26
81.84
77.13
48
12.98
FCF yield (avg)%
0.40
3.26
5.61
3.92
1.55
2.57
4.82
5.42
7.30
5.35
24.63
5.35
4.37
94
24.16
FCF margin%
17.16
16.95
14.35
14.55
17.51
19.47
17.62
16.00
13.65
14.19
17.20
16.00
16.48
84
1.700
FCF / Net incomex
0.809
0.842
0.939
0.906
0.861
0.811
0.912
0.821
0.819
0.818
1.249
0.819
0.832
92
22.60
ROIC%
30.30
31.24
28.54
31.25
29.00
31.90
29.04
29.65
29.61
27.05
17.20
29.61
29.63
66
3.67
Return on equity%
23.44
24.83
25.79
23.66
22.00
19.02
19.80
17.32
16.83
14.29
21.56
17.32
20.90
86
10.44
Return on assets%
23.22
21.70
23.40
23.93
24.10
21.62
22.45
20.06
18.44
20.15
17.29
20.15
22.08
29
0.34
EPS¥
0.26
0.27
0.28
0.28
0.29
0.33
0.38
0.35
0.34
0.33
0.35
2.53%
2.56%
—
28.62
EPS growth%
21.61
21.13
23.87
24.19
21.61
19.50
22.21
23.03
25.44
25.04
2.99
23.03
22.62
67
1.11
Bookvalue per sh¥
1.07
1.10
1.24
1.28
1.39
1.58
1.54
1.69
1.76
1.84
1.34
5.80%
5.18%
—
0.67
FCF per share¥
0.62
0.62
0.69
0.69
0.64
0.65
0.71
0.66
0.61
0.62
1.27
(0.60%)
(0.44%)
—
0.83
Dividend per sh¥
1.18
1.04
1.06
1.10
0.96
1.05
0.98
0.89
0.81
0.79
0.59
(3.82%)
(4.61%)
—
22.48
Div yield (avg)%
34.13
33.47
34.25
34.03
35.18
37.88
35.82
33.55
35.05
34.39
22.17
35.05
34.32
51
17.34
Payout ratio%
2.82
0.40
2.71
4.78
3.53
4.02
6.88
5.18
2.28
3.89
22.17
4.02
3.71
64
1.531
Shares (diluted)B
1.556
1.738
1.968
1.931
2.043
2.098
2.151
2.180
2.345
2.512
1.538
4.22%
6.00%
20
13.93
Buyback yield%
26.23
25.91
25.00
26.46
27.28
27.30
30.16
30.70
30.71
29.23
20.85
30.16
27.29
21
0.119
D/E ratiox
1.593
1.689
1.809
1.737
1.918
1.907
1.976
2.009
1.993
2.121
1.216
1.993
1.912
64
1.491
Enterprise value¥B
0.568
0.657
0.676
0.733
0.853
0.981
0.999
1.139
1.367
1.529
0.820
12.37%
11.21%
93
1.012
LT debt¥B
1.518
1.556
1.470
1.587
1.794
1.663
1.795
1.764
1.617
1.534
0.943
(3.09%)
(0.92%)
8
Revenue
¥1.678B
4.02%
1.00×
Cost of revenue
¥827.3M
3.76%
0.98×
Operating expenses
¥336.0M
4.19%
1.02×
Property and equipment
17.62%
Cash and investments
16.09%
Spread over hurdle
18.55%