0.158
Revenue¥B
0.773
0.832
0.887
0.941
1.031
1.113
1.186
1.259
1.355
1.463
0.174
7.26%
7.48%
8
27.44
Revenue growth%
12.46
9.66
9.89
10.23
7.30
7.26
4.75
7.53
7.93
9.04
18.70
7.53
8.48
82
6.99
Gross margin%
10.19
12.22
10.20
11.86
12.99
10.46
12.78
14.43
16.17
13.64
6.75
13.64
12.50
68
29.29
Operating margin%
15.64
13.55
12.65
12.84
14.28
14.93
11.96
12.42
12.45
11.37
17.90
12.42
12.75
7
17.04
Net margin%
27.26
26.40
27.24
24.53
24.53
22.19
23.41
23.03
21.31
20.41
5.88
22.19
23.97
27
32.35
P/E ratio (avg)x
37.34
38.34
34.57
32.82
29.18
31.87
32.82
30.89
30.00
26.45
30.67
30.89
32.34
13
7.561
EV/EBITx
9.879
10.36
11.46
12.46
13.77
15.54
17.13
19.38
18.00
19.14
29.29
18.00
14.66
91
6.13
FCF yield (avg)%
10.92
9.15
10.25
11.55
13.52
10.83
10.62
8.11
7.61
10.33
25.44
10.33
10.47
83
20.29
FCF margin%
23.07
24.53
26.00
24.01
24.39
26.27
25.85
25.17
26.70
28.24
7.51
26.27
25.51
35
1.173
FCF / Net incomex
2.077
1.991
2.082
2.150
2.204
2.070
2.119
2.386
2.692
2.537
1.197
2.386
2.135
85
8.23
ROIC%
14.62
13.87
15.81
18.60
18.42
19.78
17.52
15.14
15.82
13.57
15.19
15.82
15.81
73
8.94
Return on equity%
23.55
22.09
22.10
23.48
25.55
27.33
25.59
24.84
27.57
28.40
6.05
27.33
25.19
24
22.31
Return on assets%
25.17
25.58
25.61
23.49
25.05
24.59
23.48
20.84
21.89
23.89
10.47
23.48
24.24
83
0.68
EPS¥
0.61
0.69
0.74
0.85
0.98
1.02
1.11
1.19
1.28
1.31
0.73
6.10%
8.31%
—
10.73
EPS growth%
7.03
4.48
5.64
4.55
5.01
3.83
3.82
1.12
0.40
2.00
22.81
2.00
4.15
91
1.01
Bookvalue per sh¥
0.84
0.94
0.98
0.91
0.92
0.91
0.83
0.86
0.93
0.89
0.67
(0.77%)
0.87%
—
1.00
FCF per share¥
0.87
0.83
0.77
0.80
0.87
0.85
0.80
0.70
0.73
0.78
1.22
(1.99%)
(2.40%)
—
0.97
Dividend per sh¥
1.80
1.99
1.95
1.97
1.89
1.83
2.02
2.24
2.51
2.46
1.02
5.36%
4.46%
—
27.41
Div yield (avg)%
7.55
8.98
6.01
6.01
4.27
4.66
1.66
1.83
2.71
4.16
16.91
2.71
4.46
23
22.85
Payout ratio%
15.31
13.46
11.11
9.19
8.37
9.55
9.40
11.57
12.73
13.69
20.94
11.57
11.34
81
1.036
Shares (diluted)B
0.952
1.017
1.143
1.217
1.251
1.166
1.175
1.077
1.085
1.080
1.027
(2.90%)
2.37%
85
28.30
Buyback yield%
17.85
16.43
18.68
19.23
17.84
15.58
13.49
16.35
18.48
18.14
27.38
16.35
17.84
60
1.506
D/E ratiox
1.205
1.086
1.071
0.942
0.828
0.715
0.706
0.704
0.732
0.716
1.084
0.715
0.780
22
0.621
Enterprise value¥B
1.528
1.458
1.495
1.495
1.584
1.802
1.763
1.761
1.822
2.054
1.121
5.34%
3.33%
37
1.319
LT debt¥B
0.929
1.014
0.898
0.867
0.826
0.760
0.716
0.644
0.686
0.633
0.328
(5.19%)
(2.72%)
84
Revenue
¥1.463B
7.48%
1.00×
Cost of revenue
¥804.9M
7.34%
0.99×
Operating expenses
¥182.3M
6.77%
0.94×
Property and equipment
17.47%
Spread over hurdle
(1.01%)