0.486
Revenue¥B
0.937
0.941
0.972
0.982
0.992
0.991
0.993
0.985
0.994
1.026
0.520
0.68%
1.12%
7
13.36
Revenue growth%
9.07
6.71
7.43
6.03
8.20
8.69
9.70
7.56
6.28
6.86
22.20
7.56
7.50
94
7.64
Gross margin%
0.40
1.06
1.94
3.74
5.17
3.05
5.44
4.39
3.00
1.86
19.12
3.05
3.02
60
8.33
Operating margin%
1.53
3.28
2.79
1.33
1.41
0.40
0.40
0.40
0.40
1.86
7.47
0.40
1.37
24
28.05
Net margin%
20.63
19.74
20.18
20.82
22.09
24.78
24.59
24.35
23.35
20.44
28.81
24.35
21.45
62
24.00
P/E ratio (avg)x
9.627
10.57
10.96
11.02
9.696
8.937
8.474
8.897
7.922
8.103
9.902
8.474
9.282
73
25.53
EV/EBITx
7.413
7.561
7.844
8.516
8.479
8.682
8.340
9.405
9.237
9.065
19.96
9.065
8.497
10
14.21
FCF yield (avg)%
3.57
4.03
3.97
1.81
0.40
0.40
0.65
0.40
0.40
0.87
3.13
0.40
0.76
75
19.64
FCF margin%
15.74
14.69
16.35
14.62
14.02
11.54
11.56
9.18
6.80
6.22
26.77
9.18
12.79
8
0.913
FCF / Net incomex
0.179
0.194
0.203
0.183
0.183
0.175
0.191
0.180
0.200
0.197
1.228
0.191
0.187
58
4.36
ROIC%
14.19
15.15
14.93
12.93
14.92
12.39
14.53
16.58
16.98
18.37
22.79
16.58
14.92
33
25.16
Return on equity%
10.71
8.54
9.86
10.14
12.20
12.99
10.54
13.10
16.00
15.84
5.00
13.10
11.46
17
25.89
Return on assets%
12.36
10.53
13.41
11.77
11.68
12.43
13.63
12.14
10.71
8.08
21.29
12.14
11.95
13
2.43
EPS¥
1.68
1.53
1.51
1.38
1.48
1.44
1.27
1.35
1.17
1.05
2.58
(6.64%)
(3.78%)
—
2.56
EPS growth%
2.47
4.73
7.36
9.41
10.13
9.94
12.70
10.47
11.93
14.10
12.15
11.93
10.03
54
3.10
Bookvalue per sh¥
1.37
1.60
1.73
1.90
2.24
2.35
2.32
2.71
3.15
3.16
3.04
7.15%
9.61%
—
2.52
FCF per share¥
2.03
1.72
1.61
1.42
1.47
1.29
1.23
1.08
1.15
0.98
1.80
(7.80%)
(8.23%)
—
2.33
Dividend per sh¥
1.19
1.36
1.43
1.56
1.78
2.08
2.26
2.32
2.49
2.67
3.01
8.38%
9.50%
—
14.92
Div yield (avg)%
27.74
25.22
25.53
27.58
27.86
27.22
25.72
27.63
27.90
29.50
26.17
27.63
27.60
38
28.01
Payout ratio%
24.89
26.72
29.07
31.80
32.72
34.42
33.40
34.58
36.69
36.01
2.35
34.58
33.06
47
165.2
Shares (diluted)M
192.2
218.3
214.8
251.7
268.6
280.2
298.3
304.6
345.8
358.0
168.2
5.91%
7.87%
90
12.97
Buyback yield%
23.65
23.06
22.70
21.42
21.39
19.67
17.10
16.21
17.65
17.90
2.31
17.65
20.53
29
1.765
D/E ratiox
2.654
2.727
3.145
3.285
3.458
3.389
3.882
4.238
4.977
4.993
1.311
4.238
3.423
64
308.5
Enterprise value¥M
288.3
287.3
297.3
282.0
244.7
240.2
220.2
226.4
242.7
239.7
800.9
(0.41%)
(2.10%)
24
142.0
LT debt¥M
384.2
391.4
399.3
384.8
426.9
444.5
430.4
425.8
453.0
501.7
667.4
3.28%
2.94%
37
Revenue
¥1.026B
1.12%
1.00×
Cost of revenue
¥642.1M
1.06%
0.99×
Operating expenses
¥226.4M
0.93%
0.98×
Property and equipment
14.91%
Spread over hurdle
54.42%