0.199
Revenue¥B
1.722
1.703
1.731
1.770
1.805
1.821
1.781
1.791
1.760
1.724
0.217
(0.91%)
(0.16%)
57
5.90
Revenue growth%
17.68
19.80
18.90
21.30
21.20
21.85
19.70
22.55
25.12
26.26
14.28
22.55
21.25
89
28.21
Gross margin%
18.10
16.91
19.57
17.25
17.94
20.24
19.00
18.94
17.38
15.90
20.36
18.94
18.02
12
5.18
Operating margin%
13.63
12.01
12.29
12.50
14.03
15.68
16.85
15.98
14.08
12.41
12.47
15.68
13.83
68
5.61
Net margin%
7.09
6.84
9.16
10.74
12.64
13.78
11.38
13.97
11.47
9.09
5.57
11.47
11.06
74
8.027
P/E ratio (avg)x
34.67
35.73
39.29
41.00
39.50
39.20
41.58
46.49
44.64
42.27
23.67
42.27
40.25
38
6.232
EV/EBITx
31.35
28.05
29.97
28.75
31.85
33.13
30.08
29.67
27.23
25.03
12.93
29.67
29.82
45
5.26
FCF yield (avg)%
15.51
12.93
11.67
10.87
10.66
12.04
11.69
10.76
12.77
13.45
4.33
12.04
11.87
39
16.30
FCF margin%
11.01
13.54
12.38
11.98
10.99
8.24
7.56
10.29
12.56
13.29
28.96
10.29
11.49
73
1.009
FCF / Net incomex
1.421
1.344
1.283
1.227
1.177
1.229
1.133
1.048
0.995
1.053
0.449
1.053
1.202
45
28.77
ROIC%
13.39
14.96
12.18
13.23
11.12
9.72
10.14
12.13
13.81
12.38
2.97
12.13
12.28
24
14.76
Return on equity%
12.18
14.78
13.99
12.70
12.64
10.21
12.29
11.76
10.89
9.47
17.68
10.89
12.23
81
6.28
Return on assets%
7.56
6.58
5.89
6.00
4.11
6.22
9.15
8.67
6.50
8.28
24.47
8.28
6.54
91
0.91
EPS¥
0.86
0.75
0.71
0.63
0.58
0.59
0.52
0.51
0.48
0.51
0.97
(2.71%)
(4.29%)
—
29.00
EPS growth%
0.40
1.53
4.35
2.28
2.66
2.05
3.94
4.44
6.20
3.91
8.77
3.94
3.29
86
1.53
Bookvalue per sh¥
0.63
0.73
0.68
0.66
0.64
0.69
0.71
0.75
0.78
0.84
1.19
5.44%
3.64%
—
0.44
FCF per share¥
1.18
1.14
1.01
0.97
0.89
0.88
0.84
0.83
0.86
0.83
1.30
(1.29%)
(2.63%)
—
1.05
Dividend per sh¥
0.56
0.53
0.55
0.58
0.53
0.53
0.48
0.44
0.40
0.38
1.06
(6.54%)
(3.24%)
—
9.62
Div yield (avg)%
23.66
23.38
23.32
24.69
23.71
26.69
28.13
27.34
26.27
25.71
17.06
26.69
25.20
50
23.09
Payout ratio%
12.66
14.31
12.39
12.86
14.72
16.21
13.72
15.20
13.11
14.98
20.00
14.98
14.01
44
0.391
Shares (diluted)B
0.733
0.712
0.818
0.942
0.934
0.898
0.961
1.020
1.209
1.450
0.388
9.20%
8.67%
72
5.65
Buyback yield%
21.69
24.47
22.02
24.47
22.45
22.84
25.20
25.15
26.65
26.99
14.60
25.20
24.47
86
0.169
D/E ratiox
1.487
1.543
1.480
1.512
1.554
1.356
1.400
1.236
1.188
1.217
0.744
1.236
1.440
53
312.9
Enterprise value¥M
809.2
735.5
748.9
705.5
736.1
790.8
774.5
768.0
819.3
798.2
154.8
1.63%
0.78%
24
0.889
LT debt¥B
1.263
1.432
1.389
1.325
1.260
1.374
1.463
1.498
1.505
1.454
0.686
2.90%
0.67%
38
Revenue
¥1.724B
(0.16%)
1.00×
Cost of revenue
¥1.179B
(0.22%)
0.99×
Operating expenses
¥176.5M
(0.17%)
1.00×
Goodwill & intangibles
17.47%
Property and equipment
16.23%
Spread over hurdle
15.97%