2.139
Revenue¥B
1.801
1.919
2.019
2.139
2.281
2.355
2.455
2.565
2.742
2.877
2.227
4.75%
5.38%
69
5.47
Revenue growth%
11.66
9.22
8.50
7.15
6.43
8.52
7.06
9.32
10.84
12.86
28.56
9.32
8.87
87
18.33
Gross margin%
21.47
21.59
23.10
24.20
25.82
26.84
28.33
31.23
32.40
32.05
21.92
31.23
26.33
52
14.05
Operating margin%
22.87
21.18
23.87
24.49
27.17
29.17
31.63
33.05
32.73
30.29
6.27
31.63
28.17
80
21.79
Net margin%
16.51
15.51
17.35
17.93
20.50
22.87
22.59
20.47
17.68
16.73
24.00
20.47
17.81
92
29.27
P/E ratio (avg)x
48.69
50.87
57.07
61.48
56.25
53.05
51.15
46.98
45.60
44.71
22.28
46.98
51.01
28
16.83
EV/EBITx
9.616
8.621
9.366
9.549
8.173
7.067
7.476
8.167
8.185
7.922
24.93
7.922
8.179
27
12.02
FCF yield (avg)%
16.29
17.35
15.47
18.45
15.56
15.61
16.04
18.46
16.15
17.36
28.45
16.15
16.22
36
12.27
FCF margin%
34.89
35.22
32.93
30.43
28.62
25.74
24.25
24.55
23.63
25.40
27.10
24.55
27.18
52
0.687
FCF / Net incomex
1.448
1.524
1.594
1.670
1.734
1.842
1.751
1.599
1.619
1.545
1.159
1.619
1.609
53
22.42
ROIC%
23.10
21.56
21.82
21.29
20.07
19.51
20.19
18.24
20.54
19.36
25.67
19.51
20.37
39
27.87
Return on equity%
1.62
0.40
0.40
3.06
1.33
3.40
5.27
3.00
4.40
7.40
11.66
4.40
3.03
93
9.85
Return on assets%
18.62
17.57
16.66
18.22
17.09
16.37
15.12
13.95
11.39
10.15
29.30
13.95
16.52
16
0.54
EPS¥
0.41
0.41
0.45
0.46
0.50
0.49
0.47
0.54
0.56
0.53
0.59
1.17%
2.86%
—
3.96
EPS growth%
23.20
22.43
21.53
21.33
22.39
23.96
26.31
25.00
26.91
24.22
12.32
25.00
23.58
67
0.11
Bookvalue per sh¥
0.46
0.44
0.41
0.39
0.42
0.44
0.50
0.50
0.46
0.43
0.16
0.05%
(1.53%)
—
0.47
FCF per share¥
0.19
0.21
0.22
0.25
0.25
0.28
0.30
0.33
0.34
0.31
0.24
4.01%
5.78%
—
0.35
Dividend per sh¥
0.17
0.16
0.15
0.16
0.15
0.15
0.17
0.15
0.17
0.19
0.16
5.58%
1.82%
—
10.64
Div yield (avg)%
12.89
12.10
13.89
12.76
13.08
12.86
10.79
12.20
9.87
10.84
22.10
10.84
12.48
65
2.25
Payout ratio%
11.14
8.57
6.66
4.48
3.10
4.55
3.88
4.56
6.90
9.01
22.34
4.56
5.61
12
2.238
Shares (diluted)B
2.402
2.696
2.700
2.597
2.771
3.232
3.686
3.708
3.985
4.247
2.215
8.91%
6.81%
26
10.51
Buyback yield%
19.03
21.07
20.55
18.79
18.81
17.77
16.65
17.36
16.07
15.91
22.88
16.65
18.28
13
0.339
D/E ratiox
2.685
2.629
2.681
2.683
2.802
2.958
3.276
3.414
3.776
3.882
0.949
3.414
2.880
48
2.461
Enterprise value¥B
2.554
2.748
2.651
2.653
3.051
3.523
3.361
3.528
3.432
3.978
1.561
5.45%
5.35%
81
2.204
LT debt¥B
0.513
0.496
0.505
0.578
0.656
0.762
0.800
0.893
0.842
0.973
2.545
8.19%
6.09%
63
Revenue
¥2.877B
5.38%
1.00×
Cost of revenue
¥2.014B
5.44%
1.01×
Operating expenses
¥439.0M
5.77%
1.04×
Property and equipment
18.76%
Spread over hurdle
33.63%