1.109
Revenue¥B
0.802
0.844
0.883
0.910
0.954
0.964
1.003
1.014
1.031
1.057
1.223
2.06%
2.90%
21
18.59
Revenue growth%
0.46
0.40
0.40
1.47
0.40
0.40
0.40
0.40
0.40
2.83
24.79
0.40
0.40
19
6.06
Gross margin%
13.07
12.28
10.43
12.06
11.26
14.17
13.16
13.53
14.34
16.68
6.17
14.17
13.12
49
10.50
Operating margin%
22.61
24.77
24.23
24.66
21.98
23.33
24.08
24.04
25.43
27.66
17.05
24.08
24.15
19
26.37
Net margin%
12.87
13.46
11.12
8.24
9.46
7.72
5.60
6.80
8.20
8.61
22.55
7.72
8.42
30
15.91
P/E ratio (avg)x
30.76
32.02
30.16
32.89
36.02
36.01
33.88
30.79
33.89
37.62
12.92
33.89
33.38
56
9.682
EV/EBITx
21.88
20.24
21.77
22.58
21.12
19.89
19.04
20.68
20.21
20.56
33.49
20.21
20.62
75
15.87
FCF yield (avg)%
31.11
31.17
30.58
27.99
30.79
30.96
33.15
34.01
35.50
33.61
7.93
33.61
31.14
63
6.17
FCF margin%
18.99
19.47
17.15
18.00
16.05
14.74
15.10
15.70
15.00
13.80
27.39
15.00
15.87
25
1.671
FCF / Net incomex
0.789
0.808
0.772
0.787
0.793
0.808
0.778
0.756
0.831
0.773
0.787
0.778
0.788
15
14.47
ROIC%
6.37
7.14
4.74
7.25
8.71
6.12
8.48
6.83
6.68
4.55
12.93
6.68
6.75
62
20.98
Return on equity%
27.31
29.08
29.85
28.06
26.06
28.84
29.69
28.59
29.75
32.64
16.17
29.69
28.96
32
15.42
Return on assets%
21.71
20.05
18.45
16.20
16.60
19.22
17.45
18.09
21.05
22.37
10.94
19.22
18.84
47
0.94
EPS¥
0.45
0.49
0.54
0.51
0.48
0.44
0.50
0.52
0.58
0.67
0.96
6.99%
5.40%
—
2.63
EPS growth%
4.27
4.64
7.37
4.98
4.20
4.54
2.54
3.93
2.52
4.41
20.39
3.93
4.34
45
0.89
Bookvalue per sh¥
1.35
1.53
1.74
1.62
1.78
1.84
2.13
2.08
2.07
2.03
0.46
2.76%
4.56%
—
0.47
FCF per share¥
1.06
0.94
0.85
0.85
0.88
0.91
0.97
0.93
0.86
0.86
0.74
(0.34%)
(2.55%)
—
1.14
Dividend per sh¥
0.39
0.45
0.43
0.43
0.41
0.38
0.43
0.47
0.54
0.56
0.71
6.36%
4.58%
—
12.44
Div yield (avg)%
28.51
27.62
27.15
29.39
27.87
29.56
27.66
27.56
27.05
29.17
14.93
27.66
27.76
78
28.49
Payout ratio%
20.26
21.49
23.29
24.98
25.66
24.25
22.58
24.57
26.88
24.88
14.25
24.57
24.41
73
0.736
Shares (diluted)B
0.903
0.984
0.959
0.898
0.901
0.869
0.990
0.961
0.962
1.019
0.739
2.49%
2.52%
61
18.68
Buyback yield%
12.92
11.55
12.11
12.51
14.16
12.40
15.20
15.68
14.69
12.32
11.62
14.69
12.71
80
1.790
D/E ratiox
1.275
1.454
1.573
1.890
2.102
2.466
2.405
2.630
3.043
3.082
1.588
2.630
2.254
84
0.757
Enterprise value¥B
0.719
0.671
0.692
0.759
0.798
0.835
0.933
1.053
0.976
1.078
0.106
6.20%
3.24%
52
0.718
LT debt¥B
0.455
0.433
0.413
0.426
0.449
0.509
0.533
0.527
0.555
0.539
1.099
3.72%
3.18%
47
Revenue
¥1.057B
2.90%
1.00×
Cost of revenue
¥629.9M
3.15%
1.02×
Operating expenses
¥96.24M
2.88%
1.00×
Property and equipment
18.40%
Spread over hurdle
(1.52%)