0.389
Revenue¥B
1.639
1.728
1.835
1.945
1.982
2.050
2.096
2.228
2.297
2.343
0.418
3.40%
4.18%
95
12.55
Revenue growth%
5.84
3.89
1.00
3.79
2.34
0.43
1.92
1.71
0.40
2.63
13.59
1.71
2.13
7
4.66
Gross margin%
9.73
7.61
9.89
10.11
7.13
6.54
4.59
5.00
3.71
6.25
22.29
5.00
6.83
49
28.76
Operating margin%
24.34
22.34
20.20
22.81
24.82
25.01
26.35
29.23
28.96
30.99
26.65
28.96
24.92
33
6.10
Net margin%
17.46
19.52
18.16
17.37
19.82
20.62
17.69
17.11
17.83
16.33
27.97
17.69
17.76
93
20.03
P/E ratio (avg)x
10.06
10.65
11.58
12.12
12.83
13.45
13.06
13.87
13.08
12.46
9.002
13.08
12.65
62
18.19
EV/EBITx
40.33
39.27
44.94
50.44
50.00
53.99
62.40
69.31
69.25
67.66
14.00
67.66
52.21
65
29.16
FCF yield (avg)%
11.09
13.43
14.88
17.06
16.45
14.05
14.57
16.48
17.03
14.26
2.14
14.57
14.73
23
13.60
FCF margin%
1.59
2.06
2.57
4.58
3.22
3.60
3.85
1.18
0.40
1.22
8.95
1.22
2.31
61
1.192
FCF / Net incomex
0.553
0.553
0.513
0.458
0.496
0.534
0.510
0.565
0.605
0.543
1.128
0.543
0.538
65
3.45
ROIC%
22.71
20.93
23.73
24.04
21.62
21.15
22.68
24.86
24.06
23.51
26.88
23.51
23.11
42
13.56
Return on equity%
13.52
15.75
14.47
11.80
14.53
17.08
15.93
17.32
14.57
12.55
4.00
15.93
14.55
41
26.12
Return on assets%
17.42
14.84
12.54
12.75
10.15
9.03
9.86
9.71
9.85
10.11
16.45
9.85
10.13
52
2.32
EPS¥
1.46
1.43
1.60
1.80
1.85
1.99
2.16
2.35
2.25
2.19
2.43
3.45%
3.65%
—
18.72
EPS growth%
8.43
11.09
10.09
8.21
5.90
7.33
5.58
5.24
5.57
3.01
16.66
5.57
6.61
89
2.12
Bookvalue per sh¥
1.30
1.44
1.55
1.51
1.71
1.81
1.94
1.80
2.00
1.96
1.66
2.80%
5.03%
—
2.03
FCF per share¥
2.89
2.69
3.03
3.14
3.53
3.18
3.34
3.33
3.26
3.09
1.67
(2.59%)
1.59%
—
1.97
Dividend per sh¥
3.05
2.88
2.80
2.73
2.66
2.67
2.79
2.78
3.07
3.31
2.48
4.41%
0.34%
—
20.32
Div yield (avg)%
1.78
0.49
0.40
0.40
0.40
1.17
1.35
0.40
0.40
1.12
10.30
1.12
0.44
89
17.38
Payout ratio%
6.15
4.48
3.97
2.80
3.15
1.73
3.31
6.13
6.19
5.55
2.04
5.55
4.22
83
0.998
Shares (diluted)B
1.352
1.462
1.459
1.602
1.619
1.924
2.062
2.228
2.429
2.847
1.042
11.96%
7.63%
56
12.63
Buyback yield%
8.93
11.89
10.60
8.00
8.74
10.17
7.51
5.04
2.81
2.24
6.46
5.04
8.37
61
1.436
D/E ratiox
0.581
0.626
0.657
0.752
0.807
0.838
0.904
1.009
1.104
1.156
0.983
1.009
0.822
37
2.150
Enterprise value¥B
2.189
2.093
2.232
2.509
2.778
3.136
3.451
3.649
3.816
3.736
1.700
6.10%
5.18%
92
0.462
LT debt¥B
0.633
0.689
0.651
0.703
0.812
0.860
0.944
0.957
0.949
1.005
2.772
4.34%
5.50%
88
Revenue
¥2.343B
4.18%
1.00×
Cost of revenue
¥1.575B
4.16%
1.00×
Operating expenses
¥388.3M
4.31%
1.01×
Property and equipment
17.16%
Spread over hurdle
(1.06%)