1.316
Revenue¥B
1.441
1.418
1.407
1.429
1.426
1.415
1.442
1.440
1.415
1.423
1.440
(0.04%)
(0.09%)
84
13.67
Revenue growth%
10.15
8.86
7.17
8.14
9.84
11.75
10.49
11.15
11.39
10.87
11.96
11.15
10.32
31
7.85
Gross margin%
12.16
9.40
11.96
11.96
13.55
13.78
14.28
14.52
13.41
11.59
22.27
13.78
12.79
88
3.86
Operating margin%
26.19
28.84
28.72
28.44
25.53
23.28
25.20
25.22
26.40
26.35
9.08
25.22
26.27
81
20.61
Net margin%
5.07
6.68
7.34
9.25
11.60
9.21
8.18
8.21
10.98
11.46
29.33
9.21
8.71
64
8.873
P/E ratio (avg)x
38.77
42.16
41.10
42.52
45.05
42.22
41.91
40.41
38.61
39.93
31.17
40.41
41.51
48
32.66
EV/EBITx
26.94
24.52
27.42
28.55
30.78
33.92
38.01
40.48
43.64
43.53
37.91
40.48
32.35
84
19.53
FCF yield (avg)%
31.63
29.00
26.26
24.08
23.82
25.93
23.50
23.29
20.33
18.50
13.88
23.29
23.95
59
12.33
FCF margin%
14.98
16.86
19.22
20.93
18.81
20.36
22.10
21.30
21.93
20.47
26.41
21.30
20.41
73
1.748
FCF / Net incomex
2.035
1.861
2.121
2.276
2.119
2.117
1.984
1.933
1.783
1.869
0.578
1.933
2.009
75
9.86
ROIC%
5.44
3.12
5.43
3.20
0.63
1.12
0.40
0.40
0.58
0.40
19.09
0.40
0.88
29
4.64
Return on equity%
13.26
11.31
10.84
8.50
9.82
7.25
9.64
9.26
7.47
8.33
18.47
8.33
9.45
66
5.55
Return on assets%
7.40
5.74
4.83
4.12
1.74
3.86
5.38
4.29
5.67
5.84
25.44
5.38
5.10
50
0.67
EPS¥
2.73
2.62
3.06
3.11
3.39
3.49
3.39
3.78
4.18
4.19
0.73
4.33%
5.50%
—
5.59
EPS growth%
6.38
7.06
7.52
8.72
10.91
10.04
7.66
10.22
12.86
13.94
20.00
10.22
9.38
24
0.62
Bookvalue per sh¥
0.68
0.74
0.75
0.82
0.85
0.93
1.03
1.10
1.28
1.23
0.68
7.81%
8.06%
—
0.70
FCF per share¥
1.99
1.99
1.97
2.29
2.40
2.66
2.66
3.00
3.06
3.39
0.43
7.16%
6.08%
—
1.11
Dividend per sh¥
2.31
2.49
2.41
2.54
2.63
2.90
2.84
2.80
2.90
3.11
0.89
3.36%
4.31%
—
23.51
Div yield (avg)%
20.82
18.01
15.78
18.18
18.50
17.12
15.23
14.95
12.69
12.80
4.45
14.95
16.45
35
12.19
Payout ratio%
18.35
19.38
16.44
15.76
17.35
19.36
22.06
24.34
24.43
25.88
25.47
24.34
19.37
83
0.513
Shares (diluted)B
0.768
0.858
0.963
1.039
1.230
1.230
1.295
1.348
1.348
1.608
0.520
5.51%
9.49%
33
12.52
Buyback yield%
16.48
13.87
12.70
9.82
8.69
9.72
12.49
13.81
14.87
13.60
24.97
13.60
13.15
10
1.151
D/E ratiox
1.428
1.294
1.160
1.163
1.067
1.023
1.046
0.982
1.023
0.881
0.290
1.023
1.056
91
0.551
Enterprise value¥B
1.189
1.106
0.986
0.973
1.077
1.107
1.123
1.010
0.963
1.036
1.151
(0.78%)
(2.39%)
23
613.3
LT debt¥M
431.4
482.9
510.9
471.2
489.2
505.3
517.5
570.5
609.5
566.2
774.3
2.97%
2.32%
30
Revenue
¥1.423B
(0.09%)
1.00×
Cost of revenue
¥659.1M
(0.49%)
0.96×
Operating expenses
¥358.0M
0.48%
1.06×
Property and equipment
16.88%
Spread over hurdle
15.23%