0.378
Revenue¥B
1.042
1.048
1.073
1.108
1.130
1.163
1.179
1.196
1.181
1.166
0.412
0.63%
1.46%
95
9.24
Revenue growth%
8.38
8.14
5.88
3.99
3.01
3.16
2.54
0.52
0.40
1.37
15.92
1.37
3.08
31
9.89
Gross margin%
3.87
5.21
2.97
5.93
7.73
9.25
11.75
9.38
11.25
13.51
15.71
11.25
8.49
77
14.61
Operating margin%
1.59
3.33
3.49
4.51
3.93
5.88
8.38
8.24
7.20
7.44
7.12
7.44
5.20
72
23.09
Net margin%
23.09
20.78
21.26
19.77
20.15
21.48
21.51
22.28
20.05
21.70
6.48
21.51
21.37
29
22.80
P/E ratio (avg)x
13.98
15.17
16.88
15.64
16.47
16.75
17.56
19.46
21.09
21.09
20.78
19.46
16.82
17
22.03
EV/EBITx
16.04
17.30
15.25
13.67
13.36
11.79
10.84
10.52
11.27
12.16
17.16
11.27
12.76
48
19.43
FCF yield (avg)%
23.48
24.86
24.08
26.91
28.17
30.13
31.58
30.99
32.56
32.40
27.95
31.58
29.15
48
12.15
FCF margin%
22.96
23.70
20.84
19.40
20.15
17.21
19.72
21.57
21.53
21.21
11.64
21.21
21.03
45
0.672
FCF / Net incomex
1.294
1.440
1.677
1.936
1.955
1.895
2.203
2.457
2.522
2.457
0.760
2.457
1.945
17
14.10
ROIC%
8.04
8.95
8.28
9.29
11.57
14.55
12.27
15.18
13.70
14.26
7.18
14.26
11.92
39
23.91
Return on equity%
8.90
11.51
12.29
11.58
11.04
13.66
11.64
14.30
14.01
12.18
15.57
13.66
11.91
10
18.74
Return on assets%
3.84
2.02
3.73
4.69
6.97
9.32
10.47
13.04
10.66
13.21
9.96
10.66
8.15
22
0.92
EPS¥
0.49
0.51
0.51
0.46
0.49
0.53
0.52
0.48
0.47
0.43
0.95
(2.53%)
(2.70%)
—
25.49
EPS growth%
4.39
6.58
8.78
7.68
7.44
9.07
6.88
5.45
3.98
1.53
12.95
5.45
6.73
77
1.20
Bookvalue per sh¥
1.55
1.58
1.75
1.77
1.76
2.05
1.94
2.19
2.08
1.96
0.41
2.19%
2.50%
—
0.68
FCF per share¥
1.20
1.30
1.43
1.57
1.82
1.89
2.14
2.19
2.64
2.58
0.36
7.28%
9.38%
—
1.37
Dividend per sh¥
1.39
1.35
1.23
1.23
1.10
1.10
1.20
1.17
1.17
1.05
1.26
(1.01%)
(1.75%)
—
11.22
Div yield (avg)%
14.83
15.64
17.53
18.37
18.93
15.99
14.41
11.62
14.46
16.72
9.82
14.46
15.81
23
2.78
Payout ratio%
22.79
24.34
21.92
19.83
19.83
17.56
16.36
18.55
16.75
18.30
14.76
17.56
19.19
66
546.7
Shares (diluted)M
655.4
660.9
617.3
690.2
721.3
680.7
694.0
661.6
605.9
607.9
550.5
(3.36%)
0.50%
39
21.91
Buyback yield%
29.30
28.58
30.07
30.25
29.64
30.39
31.81
30.38
31.92
29.90
23.32
30.39
30.16
50
1.780
D/E ratiox
0.577
0.572
0.600
0.574
0.558
0.603
0.569
0.593
0.583
0.636
0.578
0.593
0.580
37
382.7
Enterprise value¥M
254.1
269.4
280.0
326.1
319.4
324.6
368.2
410.2
418.1
489.7
789.8
8.93%
8.35%
95
794.1
LT debt¥M
263.5
264.8
255.8
234.9
201.7
175.6
173.9
179.9
172.9
157.6
482.3
(4.82%)
(4.57%)
74
Revenue
¥1.166B
1.46%
1.00×
Cost of revenue
¥816.3M
1.46%
1.00×
Operating expenses
¥225.7M
0.92%
0.95×
Property and equipment
15.20%
Cash and investments
14.57%
Spread over hurdle
47.77%