3.213
Revenue¥B
3.778
3.685
3.627
3.571
3.534
3.541
3.467
3.449
3.500
3.449
3.338
(0.48%)
(1.06%)
13
18.21
Revenue growth%
23.21
22.94
21.11
20.75
18.07
18.61
18.67
16.64
14.60
15.71
2.18
16.64
18.64
92
24.75
Gross margin%
8.00
8.80
9.61
10.78
12.00
9.78
9.65
7.79
7.49
7.84
22.31
7.84
9.20
48
18.63
Operating margin%
7.91
7.32
5.11
4.61
4.92
6.22
3.80
2.12
3.07
3.59
17.68
3.59
4.76
60
26.18
Net margin%
14.19
12.74
12.90
10.15
11.34
11.71
13.77
12.90
11.53
12.72
5.04
12.72
12.73
37
33.90
P/E ratio (avg)x
32.38
36.88
35.54
35.11
32.70
30.69
28.44
28.13
25.82
26.59
15.76
28.13
31.54
95
14.98
EV/EBITx
41.66
49.02
48.73
52.57
55.97
62.90
63.30
67.61
77.20
81.96
13.73
67.61
59.43
46
15.79
FCF yield (avg)%
3.20
3.46
4.82
7.03
8.36
9.08
11.96
12.97
10.02
11.46
20.07
11.46
8.72
21
20.45
FCF margin%
0.42
0.40
0.67
0.40
2.93
3.06
5.06
4.68
2.01
3.25
10.35
3.25
2.47
55
1.607
FCF / Net incomex
0.682
0.757
0.827
0.887
0.972
0.956
1.055
1.243
1.461
1.505
0.611
1.243
0.964
42
6.28
ROIC%
7.65
9.12
12.06
9.30
10.80
11.55
13.04
12.14
11.05
8.54
20.32
11.55
10.92
23
12.97
Return on equity%
23.35
23.54
25.73
24.89
23.83
25.62
25.34
27.85
27.30
27.22
16.27
27.22
25.48
52
14.38
Return on assets%
22.45
21.29
18.73
18.14
20.74
18.86
16.77
19.17
19.43
22.39
5.55
19.17
19.30
11
0.53
EPS¥
0.23
0.26
0.24
0.27
0.29
0.31
0.34
0.37
0.40
0.41
0.56
6.93%
6.55%
—
7.35
EPS growth%
14.79
12.57
11.34
13.16
14.23
15.69
12.73
10.22
9.08
11.64
6.43
11.64
12.65
50
0.25
Bookvalue per sh¥
1.38
1.51
1.45
1.69
1.82
1.95
2.08
2.24
2.20
2.42
0.50
5.82%
6.89%
—
0.87
FCF per share¥
0.77
0.78
0.78
0.81
0.84
0.88
1.03
1.14
1.33
1.36
0.72
10.04%
6.29%
—
0.81
Dividend per sh¥
0.45
0.41
0.44
0.45
0.50
0.48
0.46
0.50
0.53
0.47
0.69
(0.89%)
1.00%
—
23.20
Div yield (avg)%
16.98
19.68
20.56
20.55
21.38
21.36
21.33
21.08
21.96
19.39
5.13
21.33
20.82
70
24.93
Payout ratio%
0.40
0.40
0.40
0.40
2.84
3.94
6.90
5.82
4.29
4.72
4.55
4.72
3.39
93
0.998
Shares (diluted)B
1.135
1.079
1.044
1.014
0.911
0.812
0.745
0.821
0.844
0.864
0.977
(1.07%)
(1.76%)
20
6.74
Buyback yield%
24.23
26.39
26.13
26.61
25.08
24.27
22.77
23.13
21.93
24.01
11.30
23.13
24.25
54
1.401
D/E ratiox
0.579
0.620
0.627
0.671
0.624
0.691
0.699
0.749
0.729
0.719
1.645
0.719
0.681
80
2.427
Enterprise value¥B
3.787
4.155
4.409
5.091
5.328
6.328
6.831
7.407
8.280
8.366
2.122
9.44%
8.86%
27
3.594
LT debt¥B
1.018
1.184
1.240
1.231
1.218
1.372
1.551
1.705
1.828
2.101
1.495
11.52%
8.60%
43
Revenue
¥3.449B
(1.06%)
1.00×
Cost of revenue
¥2.415B
(1.00%)
1.01×
Operating expenses
¥629.5M
(1.39%)
0.97×
Cash and investments
18.31%
Property and equipment
17.62%
Spread over hurdle
(2.79%)