2.892
Revenue¥B
1.661
1.721
1.779
1.874
1.923
2.022
2.075
2.120
2.145
2.238
2.965
3.08%
3.12%
88
10.61
Revenue growth%
11.63
12.86
14.58
16.54
14.16
12.68
12.38
14.95
14.13
13.51
14.75
13.51
13.82
28
11.38
Gross margin%
24.78
24.68
25.69
28.23
27.96
25.50
24.07
21.57
20.50
21.64
17.21
21.64
24.73
12
20.28
Operating margin%
29.33
28.20
31.01
28.59
29.94
28.53
27.14
29.58
26.81
25.71
26.15
27.14
28.56
56
8.47
Net margin%
10.94
12.90
11.69
10.95
12.61
12.49
9.55
12.42
15.12
13.40
22.48
12.49
12.46
82
37.81
P/E ratio (avg)x
8.322
8.248
9.218
10.04
11.12
11.22
11.82
11.91
13.59
13.55
22.25
11.91
11.17
54
23.76
EV/EBITx
5.902
5.168
5.545
4.973
5.054
4.773
4.420
4.349
4.615
4.271
17.29
4.420
4.873
24
17.54
FCF yield (avg)%
29.43
32.14
34.48
32.80
33.57
33.61
32.03
30.82
30.23
29.32
5.48
30.82
32.08
65
23.30
FCF margin%
22.41
21.02
22.03
24.12
22.43
24.18
23.17
23.38
22.45
22.42
7.05
23.17
22.44
38
1.737
FCF / Net incomex
0.918
1.001
1.041
1.219
1.179
1.263
1.486
1.595
1.771
2.068
1.531
1.595
1.241
77
2.50
ROIC%
4.89
2.46
2.46
0.60
0.40
0.40
1.69
0.40
0.40
0.40
2.67
0.40
0.50
78
14.26
Return on equity%
0.40
0.40
0.40
0.40
1.34
3.96
2.06
2.63
4.02
3.99
5.02
3.96
1.70
70
3.49
Return on assets%
9.13
7.36
9.83
8.18
8.82
11.10
11.24
10.80
8.41
7.91
8.32
10.80
8.97
39
2.94
EPS¥
2.37
2.16
2.12
1.99
2.00
2.26
2.32
2.48
2.80
3.06
3.07
8.93%
2.55%
—
23.33
EPS growth%
7.37
5.11
3.90
0.91
1.87
0.40
2.04
4.13
2.71
3.40
23.07
2.71
3.06
19
1.33
Bookvalue per sh¥
2.69
2.80
2.61
2.81
2.86
3.02
2.76
2.50
2.55
2.35
1.90
(3.82%)
(0.65%)
—
2.98
FCF per share¥
3.05
3.35
3.46
3.86
3.79
4.19
4.30
4.96
5.63
5.36
2.36
7.18%
6.49%
—
3.43
Dividend per sh¥
0.92
0.99
0.87
0.84
0.89
0.82
0.83
0.87
0.94
0.80
1.70
(2.28%)
(2.81%)
—
5.68
Div yield (avg)%
19.47
22.11
24.34
21.89
18.89
15.99
16.84
17.48
17.84
19.40
10.87
17.48
19.15
71
4.20
Payout ratio%
12.16
13.32
14.09
13.02
11.80
9.02
9.44
8.71
10.07
11.15
25.19
9.44
11.47
26
0.415
Shares (diluted)B
0.665
0.700
0.833
0.957
0.994
1.070
1.137
1.146
1.167
1.243
0.428
4.57%
6.14%
67
3.50
Buyback yield%
12.44
14.54
11.80
9.42
9.55
12.49
13.34
13.64
11.20
10.73
24.38
12.49
12.12
62
0.559
D/E ratiox
0.815
0.775
0.720
0.786
0.848
0.763
0.830
0.839
0.875
0.877
1.064
0.839
0.822
74
0.127
Enterprise value¥B
1.464
1.384
1.235
1.370
1.225
1.073
0.998
0.989
0.918
1.020
2.371
(3.59%)
(3.69%)
88
0.282
LT debt¥B
1.741
1.691
1.541
1.469
1.542
1.704
1.515
1.367
1.321
1.391
1.221
(2.04%)
(3.17%)
30
Revenue
¥2.238B
3.12%
1.00×
Cost of revenue
¥912.0M
2.95%
0.98×
Operating expenses
¥553.9M
3.34%
1.02×
Property and equipment
19.13%
Spread over hurdle
25.66%