1.197
Revenue¥B
2.925
2.869
2.867
2.815
2.759
2.774
2.743
2.707
2.682
2.715
1.274
(0.32%)
(0.59%)
61
19.55
Revenue growth%
13.03
13.22
14.57
16.70
17.84
18.37
16.01
17.54
19.63
19.99
16.28
18.37
17.12
75
14.54
Gross margin%
21.40
21.67
18.98
21.43
21.47
24.04
21.79
20.40
21.76
21.27
23.87
21.76
21.45
52
7.35
Operating margin%
33.32
32.72
33.13
32.39
31.05
33.62
36.22
35.43
36.83
34.79
21.71
35.43
33.47
40
19.15
Net margin%
7.12
6.14
4.21
2.81
1.78
3.11
3.18
0.89
0.40
1.82
2.88
1.82
2.96
16
33.42
P/E ratio (avg)x
10.29
10.44
12.11
11.86
13.64
15.88
18.40
21.52
21.20
24.41
10.31
21.20
14.76
43
34.04
EV/EBITx
28.23
29.24
33.17
38.52
36.82
36.64
39.10
41.93
40.85
39.90
27.00
39.90
37.67
49
20.71
FCF yield (avg)%
18.48
19.84
19.56
22.50
24.72
22.27
24.44
27.38
25.30
22.44
7.46
24.44
22.47
66
22.28
FCF margin%
13.03
12.59
12.66
15.60
16.56
16.82
14.80
12.16
9.39
6.87
15.74
12.16
12.85
5
0.536
FCF / Net incomex
0.972
1.102
1.297
1.356
1.579
1.777
1.912
2.172
2.104
2.075
1.767
2.075
1.678
10
4.07
ROIC%
24.70
26.93
28.84
30.10
32.11
29.31
28.66
29.84
28.27
29.83
23.46
29.31
29.08
67
2.82
Return on equity%
1.86
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.73
12.82
0.40
0.40
39
12.39
Return on assets%
24.36
21.94
21.63
21.92
20.11
21.92
23.17
24.04
22.18
23.50
12.55
23.17
22.06
32
0.92
EPS¥
1.04
1.02
1.03
1.11
1.28
1.29
1.31
1.33
1.33
1.26
0.95
(0.25%)
1.51%
—
16.26
EPS growth%
4.47
3.89
6.19
5.13
7.65
5.42
2.90
4.54
5.02
4.32
4.18
4.54
4.78
46
0.26
Bookvalue per sh¥
0.62
0.68
0.82
0.91
1.06
1.22
1.20
1.39
1.39
1.67
0.66
9.55%
10.19%
—
0.15
FCF per share¥
0.93
1.01
1.07
1.26
1.28
1.32
1.52
1.61
1.95
2.29
0.16
12.37%
10.49%
—
0.53
Dividend per sh¥
0.74
0.71
0.76
0.72
0.77
0.89
1.02
1.09
1.10
1.14
0.58
8.11%
5.51%
—
25.43
Div yield (avg)%
19.80
21.32
23.28
22.38
23.49
21.35
21.84
22.77
24.32
26.11
18.37
22.77
22.57
57
28.48
Payout ratio%
9.29
9.54
8.84
7.08
6.01
6.52
7.39
4.40
3.43
2.16
8.39
4.40
6.80
23
1.143
Shares (diluted)B
1.674
1.608
1.585
1.760
2.003
2.119
2.355
2.187
2.232
2.228
1.116
2.16%
4.08%
80
21.70
Buyback yield%
21.39
23.34
25.42
25.48
25.33
27.04
28.84
27.24
29.92
29.77
14.29
28.84
26.26
63
0.425
D/E ratiox
0.357
0.315
0.340
0.372
0.394
0.402
0.394
0.356
0.376
0.337
0.522
0.376
0.364
85
0.897
Enterprise value¥B
0.879
0.859
0.949
0.947
0.902
1.011
1.011
0.952
1.005
1.011
2.252
2.32%
2.12%
6
409.5
LT debt¥M
156.0
153.5
143.5
152.3
140.1
158.8
151.7
174.9
195.5
187.3
889.7
5.99%
2.46%
94
Revenue
¥2.715B
(0.59%)
1.00×
Cost of revenue
¥1.750B
(0.37%)
1.02×
Operating expenses
¥274.3M
(1.27%)
0.93×
Property and equipment
20.37%
Spread over hurdle
10.55%