0.413
Revenue¥B
1.741
1.738
1.735
1.786
1.831
1.850
1.849
1.897
1.975
2.033
0.437
2.12%
1.71%
44
14.40
Revenue growth%
18.44
19.14
16.30
16.20
17.69
15.42
16.54
16.60
15.31
15.32
20.78
15.42
16.42
89
19.82
Gross margin%
20.47
21.16
23.91
21.17
19.29
18.34
16.18
15.94
18.29
15.83
27.06
16.18
18.81
9
12.36
Operating margin%
9.70
7.82
7.19
9.04
10.10
12.97
14.95
17.87
18.21
19.41
15.71
17.87
11.54
59
17.06
Net margin%
21.42
19.20
16.22
17.67
14.95
17.07
17.77
17.82
16.21
15.06
24.37
17.07
17.37
52
29.83
P/E ratio (avg)x
28.92
29.61
29.42
27.87
25.24
22.75
20.02
20.31
17.67
15.06
33.64
20.02
24.00
48
8.245
EV/EBITx
55.26
55.58
61.07
67.10
64.98
68.64
75.76
86.58
103.9
100.9
29.48
86.58
67.87
29
22.11
FCF yield (avg)%
21.15
19.37
19.18
22.00
19.00
20.77
20.74
20.21
20.92
18.12
26.04
20.74
20.48
50
15.70
FCF margin%
6.93
6.82
5.97
6.20
6.69
6.09
6.71
4.58
6.64
3.90
11.09
6.09
6.42
15
1.659
FCF / Net incomex
0.944
1.019
1.029
1.103
1.043
0.890
0.893
0.794
0.728
0.730
1.153
0.794
0.918
29
21.38
ROIC%
14.58
17.00
14.03
16.86
16.53
18.76
19.60
19.22
19.23
18.95
29.40
19.22
17.88
56
5.81
Return on equity%
22.60
22.97
24.34
26.95
28.59
28.42
29.80
28.97
27.41
30.20
21.65
28.97
27.91
30
10.52
Return on assets%
33.56
32.53
35.40
38.25
39.13
40.57
42.17
40.21
39.67
39.76
13.95
40.21
39.40
15
0.61
EPS¥
1.07
1.19
1.28
1.31
1.41
1.44
1.63
1.65
1.84
1.88
0.65
5.87%
6.93%
—
15.75
EPS growth%
3.53
0.85
1.44
1.99
3.89
3.75
2.33
4.96
7.25
4.33
20.83
4.33
3.64
73
0.66
Bookvalue per sh¥
1.28
1.23
1.18
1.14
1.25
1.25
1.30
1.43
1.49
1.74
0.85
6.96%
4.42%
—
0.25
FCF per share¥
0.82
0.73
0.74
0.72
0.76
0.75
0.83
0.74
0.79
0.71
0.98
(1.18%)
(0.88%)
—
0.41
Dividend per sh¥
0.45
0.44
0.49
0.54
0.58
0.57
0.61
0.61
0.57
0.54
0.61
(1.19%)
1.25%
—
15.83
Div yield (avg)%
14.24
12.00
10.26
8.70
9.25
6.93
5.95
5.26
7.78
10.53
19.24
6.93
8.98
52
2.59
Payout ratio%
16.22
18.31
20.68
19.65
19.42
20.21
20.81
21.49
21.04
20.76
6.44
20.81
20.45
54
872.1
Shares (diluted)M
908.2
865.0
789.4
741.7
801.4
814.4
842.2
855.4
802.0
877.4
869.7
1.83%
0.13%
38
13.50
Buyback yield%
7.85
8.82
7.77
9.64
11.88
14.85
12.11
11.80
14.57
14.93
13.05
14.57
11.84
43
1.283
D/E ratiox
2.124
2.102
2.481
2.683
2.595
2.989
3.186
3.731
4.372
5.190
1.637
3.731
2.836
57
0.690
Enterprise value¥B
0.154
0.165
0.187
0.188
0.212
0.239
0.279
0.317
0.310
0.365
1.043
11.46%
10.34%
21
1.958
LT debt¥B
1.972
2.210
2.304
2.452
2.365
2.659
2.548
2.831
2.981
3.320
0.731
7.02%
5.85%
87
Revenue
¥2.033B
1.71%
1.00×
Cost of revenue
¥932.8M
1.62%
0.99×
Operating expenses
¥494.6M
1.69%
1.00×
Property and equipment
17.26%
Spread over hurdle
10.80%