0.145
Revenue¥B
2.631
2.640
2.655
2.717
2.739
2.778
2.748
2.694
2.722
2.717
0.152
(0.16%)
0.35%
77
17.49
Revenue growth%
28.16
25.21
25.92
23.00
21.80
19.66
22.40
21.15
19.49
22.02
18.39
21.15
22.21
14
19.16
Gross margin%
10.48
9.24
11.49
8.61
6.07
3.26
1.68
0.40
3.09
0.86
14.83
1.68
4.67
61
20.34
Operating margin%
10.69
13.52
14.48
12.07
14.18
11.68
13.89
16.58
17.08
15.99
14.91
15.99
14.04
95
11.61
Net margin%
25.27
22.60
23.06
20.90
20.08
20.03
21.89
21.68
24.04
22.80
9.60
21.89
22.24
50
13.75
P/E ratio (avg)x
23.32
21.31
21.75
21.69
19.97
19.46
17.35
18.43
15.77
16.22
22.35
17.35
19.72
49
25.19
EV/EBITx
7.039
7.528
7.369
6.462
6.465
7.033
7.035
7.364
7.187
6.295
26.79
7.035
7.037
31
12.87
FCF yield (avg)%
15.86
16.13
17.54
17.73
16.67
17.80
19.92
20.38
22.93
23.67
23.17
20.38
17.76
30
27.24
FCF margin%
16.50
17.26
18.42
17.00
17.03
19.42
22.30
20.25
20.56
17.70
17.95
20.25
18.06
17
0.562
FCF / Net incomex
0.590
0.588
0.658
0.676
0.645
0.626
0.691
0.659
0.628
0.632
1.226
0.632
0.639
32
19.43
ROIC%
20.76
21.84
20.65
21.22
18.22
18.79
16.11
15.64
16.66
14.28
24.74
16.11
18.50
43
2.74
Return on equity%
6.79
7.35
6.60
6.16
9.01
11.33
13.23
11.58
14.33
14.73
10.17
13.23
10.17
73
22.02
Return on assets%
5.75
3.78
4.22
6.86
7.39
6.69
6.68
8.26
7.94
5.11
13.70
6.69
6.68
24
0.83
EPS¥
0.48
0.48
0.54
0.61
0.62
0.65
0.70
0.73
0.82
0.80
0.85
5.22%
6.25%
—
15.01
EPS growth%
22.21
20.71
20.78
23.26
21.40
24.33
25.24
27.97
29.54
28.60
26.17
27.97
23.80
29
0.24
Bookvalue per sh¥
0.21
0.23
0.22
0.21
0.23
0.22
0.22
0.22
0.25
0.26
0.45
2.50%
1.87%
—
0.53
FCF per share¥
1.19
1.16
1.31
1.26
1.26
1.28
1.41
1.43
1.54
1.51
0.89
3.73%
3.91%
—
1.19
Dividend per sh¥
1.28
1.37
1.35
1.39
1.66
1.69
1.97
1.91
2.21
2.59
1.24
9.27%
9.10%
—
12.25
Div yield (avg)%
3.81
1.90
0.40
0.40
0.40
0.40
2.67
3.46
3.29
4.14
3.05
3.29
2.28
54
23.32
Payout ratio%
13.16
10.24
8.00
8.27
8.83
11.53
9.76
6.81
5.14
7.48
3.96
7.48
8.55
60
1.907
Shares (diluted)B
1.676
1.649
1.675
1.536
1.507
1.527
1.284
1.134
0.993
0.901
1.841
(9.78%)
(5.88%)
40
25.81
Buyback yield%
29.14
30.36
32.99
32.18
33.17
32.10
31.14
29.32
30.36
32.58
2.93
31.14
31.62
41
0.958
D/E ratiox
0.977
1.092
1.142
1.057
1.138
1.072
1.034
1.160
1.303
1.335
0.329
1.160
1.115
27
1.272
Enterprise value¥B
2.021
1.894
1.892
1.897
2.187
2.053
2.135
2.073
2.296
2.406
1.210
1.92%
2.37%
43
0.658
LT debt¥B
1.620
1.732
1.559
1.453
1.506
1.543
1.605
1.495
1.452
1.497
1.371
(0.12%)
(0.63%)
6
Revenue
¥2.717B
0.35%
1.00×
Cost of revenue
¥1.773B
0.39%
1.00×
Operating expenses
¥625.6M
(0.25%)
0.94×
Property and equipment
16.44%
Spread over hurdle
(1.28%)