1.311
Revenue¥B
1.931
1.920
1.971
1.991
1.968
1.936
1.914
1.920
1.924
1.966
1.376
(0.02%)
0.25%
54
25.74
Revenue growth%
12.16
9.63
10.76
10.55
13.44
14.75
14.37
13.18
12.53
12.81
12.35
13.18
12.67
52
25.69
Gross margin%
11.58
10.41
8.84
7.08
8.55
9.84
12.21
10.45
8.66
11.23
10.85
10.45
10.13
29
24.65
Operating margin%
13.26
12.66
12.50
11.29
10.07
12.71
14.57
15.75
15.55
17.32
23.73
15.55
12.98
71
21.62
Net margin%
7.95
9.39
6.82
9.15
10.06
8.73
7.51
8.39
8.98
9.97
5.49
8.73
8.86
5
7.654
P/E ratio (avg)x
38.57
39.56
44.36
49.47
53.32
52.71
58.13
58.54
61.85
71.41
6.832
58.54
53.01
41
30.39
EV/EBITx
8.553
8.486
8.466
8.273
9.035
10.30
11.78
12.42
14.01
14.38
18.27
12.42
9.670
11
15.21
FCF yield (avg)%
18.75
21.58
18.91
18.51
18.45
16.30
19.29
21.72
20.22
17.39
7.76
19.29
18.83
44
7.56
FCF margin%
13.79
11.27
11.54
11.61
10.88
11.93
11.90
13.00
11.79
13.72
12.07
11.93
11.84
92
1.333
FCF / Net incomex
0.527
0.598
0.631
0.733
0.762
0.881
0.940
1.113
1.256
1.332
0.243
1.113
0.821
30
3.03
ROIC%
3.96
2.44
4.42
5.20
5.89
8.47
9.49
8.28
10.39
8.67
5.10
8.67
7.09
85
20.61
Return on equity%
18.67
19.36
16.56
19.04
18.15
17.39
16.58
15.67
13.59
14.75
22.26
15.67
16.99
67
2.47
Return on assets%
12.37
11.13
13.50
10.86
8.83
8.94
9.63
6.94
8.41
5.41
11.18
8.41
9.29
70
0.10
EPS¥
0.13
0.14
0.14
0.17
0.18
0.20
0.19
0.20
0.23
0.23
0.11
4.83%
5.90%
—
14.47
EPS growth%
8.81
6.33
7.99
6.16
6.36
8.50
10.26
8.11
7.58
6.68
20.04
8.11
7.79
41
0.30
Bookvalue per sh¥
0.31
0.30
0.29
0.30
0.30
0.32
0.31
0.31
0.33
0.32
0.34
0.96%
(0.63%)
—
0.21
FCF per share¥
0.40
0.41
0.44
0.45
0.47
0.49
0.47
0.47
0.48
0.54
0.12
2.85%
3.57%
—
0.32
Dividend per sh¥
0.36
0.43
0.47
0.51
0.50
0.61
0.60
0.64
0.70
0.72
0.34
7.64%
8.12%
—
15.02
Div yield (avg)%
19.51
17.40
16.65
19.51
21.00
22.04
22.12
23.61
21.18
18.35
23.59
22.04
20.25
62
4.15
Payout ratio%
26.91
27.71
26.48
24.70
25.38
27.89
30.21
28.94
29.51
29.47
19.67
29.47
27.80
32
2.684
Shares (diluted)B
4.102
4.256
4.242
4.129
3.999
4.178
4.406
4.146
4.599
4.745
2.800
3.48%
3.15%
11
13.47
Buyback yield%
14.66
15.68
15.02
16.80
16.26
17.55
20.08
22.52
20.16
21.62
9.17
20.16
17.17
30
1.009
D/E ratiox
0.205
0.182
0.183
0.183
0.185
0.191
0.180
0.168
0.169
0.177
0.197
0.177
0.183
14
1.390
Enterprise value¥B
1.361
1.273
1.384
1.263
1.275
1.244
1.128
1.097
1.197
1.255
0.648
(0.31%)
0.41%
43
0.615
LT debt¥B
1.163
1.087
1.046
1.058
1.088
0.994
1.008
1.006
0.934
0.888
0.541
(3.99%)
(2.62%)
50
Revenue
¥1.966B
0.25%
1.00×
Cost of revenue
¥880.3M
(0.09%)
0.97×
Operating expenses
¥459.5M
0.37%
1.01×
Property and equipment
19.16%
Spread over hurdle
24.43%