0.733
Revenue¥B
1.541
1.510
1.539
1.527
1.561
1.587
1.564
1.585
1.605
1.574
0.806
0.17%
0.30%
91
23.95
Revenue growth%
15.58
15.66
14.85
14.44
12.11
14.42
14.82
11.86
10.41
8.21
17.78
11.86
14.43
19
16.29
Gross margin%
7.16
4.60
3.13
2.02
3.31
4.45
2.96
5.59
3.56
5.38
14.62
4.45
4.01
19
23.12
Operating margin%
6.54
5.22
7.73
8.64
6.17
7.05
8.21
10.08
11.24
12.74
14.19
10.08
7.97
18
24.18
Net margin%
7.34
6.08
8.08
9.57
10.99
8.83
11.71
13.00
14.41
13.43
12.88
13.00
10.28
82
34.14
P/E ratio (avg)x
24.83
24.67
28.45
28.35
28.71
29.23
30.41
30.69
32.31
36.10
35.52
30.69
28.97
92
36.59
EV/EBITx
44.93
48.00
56.20
62.97
65.66
73.23
76.58
81.05
91.46
105.6
28.79
81.05
69.45
58
22.86
FCF yield (avg)%
19.43
20.87
20.21
19.24
16.60
16.14
17.98
18.58
19.75
18.72
9.62
18.58
18.98
31
22.38
FCF margin%
23.79
21.58
21.05
21.35
23.58
22.58
20.95
22.36
24.49
25.61
24.55
22.58
22.47
58
0.848
FCF / Net incomex
0.404
0.376
0.384
0.391
0.367
0.339
0.394
0.424
0.415
0.425
0.569
0.415
0.393
53
21.73
ROIC%
14.19
16.51
16.02
18.60
21.31
24.20
25.05
26.16
27.18
27.51
26.45
26.16
22.76
70
3.16
Return on equity%
15.08
17.96
16.61
16.28
16.03
16.12
17.15
18.89
18.10
19.90
23.97
18.10
16.88
71
22.76
Return on assets%
12.44
12.24
9.72
7.13
5.06
5.08
4.29
4.95
4.28
5.65
12.24
4.95
5.37
47
1.64
EPS¥
1.68
1.42
1.45
1.26
1.33
1.32
1.21
1.09
1.06
1.11
1.81
(3.56%)
(4.08%)
—
10.15
EPS growth%
7.18
5.07
7.11
8.61
6.92
9.22
11.39
9.93
9.82
11.92
23.17
9.93
8.92
25
1.92
Bookvalue per sh¥
2.64
2.76
2.48
2.25
2.12
1.94
2.14
2.12
2.02
1.93
2.28
(1.94%)
(2.21%)
—
0.73
FCF per share¥
1.54
1.56
1.68
1.68
1.65
1.60
1.37
1.39
1.38
1.35
2.19
(3.93%)
(1.34%)
—
0.88
Dividend per sh¥
0.38
0.39
0.34
0.31
0.28
0.27
0.27
0.26
0.23
0.24
2.13
(3.62%)
(3.87%)
—
29.68
Div yield (avg)%
16.57
17.89
20.11
19.05
18.39
21.27
24.09
21.82
22.23
23.76
25.32
22.23
20.69
56
15.70
Payout ratio%
5.93
3.76
4.37
4.47
6.31
8.24
6.66
6.24
7.42
8.58
7.46
7.42
6.28
67
502.4
Shares (diluted)M
690.8
704.8
747.5
702.2
812.0
776.6
786.3
755.1
788.1
853.4
487.3
1.00%
2.61%
55
23.33
Buyback yield%
26.97
27.44
25.08
25.20
24.77
25.83
24.69
25.61
28.00
27.05
26.85
25.83
25.72
81
0.906
D/E ratiox
1.675
1.696
1.695
1.811
1.866
1.880
2.012
2.057
2.038
2.055
1.000
2.038
1.873
14
1.553
Enterprise value¥B
1.879
1.886
1.994
2.235
2.202
2.556
2.486
2.737
2.637
2.570
2.010
3.14%
3.42%
73
0.114
LT debt¥B
0.954
0.874
0.793
0.724
0.772
0.812
0.829
0.801
0.814
0.823
1.722
1.28%
(2.67%)
7
Revenue
¥1.574B
0.30%
1.00×
Cost of revenue
¥774.8M
0.30%
1.00×
Operating expenses
¥313.8M
0.47%
1.02×
Property and equipment
15.55%
Spread over hurdle
10.46%