0.993
Revenue¥B
1.479
1.518
1.513
1.512
1.501
1.535
1.531
1.562
1.616
1.636
1.095
1.73%
1.27%
92
15.90
Revenue growth%
16.18
16.05
19.00
19.46
21.43
21.01
19.53
20.80
19.04
17.30
5.80
19.53
19.25
58
9.16
Gross margin%
0.40
0.40
0.40
2.99
3.32
0.42
0.40
0.40
0.40
0.40
5.24
0.40
0.40
6
19.22
Operating margin%
15.29
16.58
14.11
14.09
12.00
11.27
11.35
11.98
12.07
10.05
28.58
11.35
12.04
90
13.61
Net margin%
12.93
10.80
7.86
8.54
8.34
10.46
7.76
6.57
4.50
2.60
27.28
6.57
8.10
70
21.01
P/E ratio (avg)x
10.84
11.95
11.81
11.18
10.57
10.53
11.56
12.82
14.46
16.20
27.43
12.82
11.68
18
13.00
EV/EBITx
31.51
28.68
28.82
26.34
26.05
27.95
25.83
25.27
27.61
24.10
12.75
25.83
26.98
20
13.73
FCF yield (avg)%
9.79
8.45
11.28
9.78
7.21
4.92
6.83
4.44
4.64
6.23
18.76
4.92
7.02
86
17.31
FCF margin%
17.43
15.29
13.06
13.00
14.23
15.90
14.53
15.02
17.29
14.57
19.48
15.02
14.79
31
1.073
FCF / Net incomex
2.267
2.590
2.797
2.930
3.220
3.539
3.468
3.324
3.285
3.378
0.520
3.378
3.252
35
7.40
ROIC%
13.40
14.13
16.70
16.57
17.11
19.84
20.48
22.09
24.29
26.93
4.62
22.09
18.47
75
12.27
Return on equity%
1.76
1.59
0.40
0.40
0.40
0.75
0.40
0.40
0.40
0.40
20.67
0.40
0.40
12
3.49
Return on assets%
13.73
14.47
13.23
15.59
18.33
20.14
21.87
21.27
23.31
22.25
20.13
21.87
19.24
86
2.86
EPS¥
2.06
2.26
2.03
2.14
2.26
2.18
1.93
2.12
1.85
1.95
2.92
(2.92%)
(0.22%)
—
18.05
EPS growth%
15.10
13.38
11.27
11.03
10.59
8.73
11.45
14.35
14.98
12.18
17.14
12.18
11.81
68
3.37
Bookvalue per sh¥
3.61
3.46
3.98
4.32
4.72
4.74
4.92
5.34
5.27
5.20
3.02
1.95%
3.78%
—
3.40
FCF per share¥
3.01
2.75
2.77
2.66
2.82
2.65
2.49
2.39
2.26
2.36
1.66
(3.49%)
(2.59%)
—
3.33
Dividend per sh¥
1.07
1.03
1.00
0.98
1.03
1.04
1.07
1.13
1.12
1.12
3.32
1.76%
0.96%
—
4.16
Div yield (avg)%
10.14
9.70
9.50
11.20
12.41
11.87
9.58
6.69
8.92
9.24
20.50
9.24
9.64
6
8.56
Payout ratio%
6.64
4.93
5.25
6.07
8.10
7.12
6.60
7.70
9.37
8.23
11.90
7.70
6.88
73
155.9
Shares (diluted)M
132.0
136.9
122.7
127.0
130.8
116.7
105.5
96.71
100.5
105.9
152.1
(4.13%)
(1.40%)
81
12.50
Buyback yield%
10.73
12.87
11.79
10.68
13.52
16.17
15.54
16.05
17.85
20.06
10.96
16.17
14.53
45
1.275
D/E ratiox
0.879
0.916
0.992
0.962
0.841
0.765
0.711
0.692
0.635
0.660
0.854
0.692
0.803
88
1.041
Enterprise value¥B
0.967
0.901
0.951
0.983
0.941
1.005
0.990
0.993
1.109
1.093
0.993
3.04%
0.92%
48
0.669
LT debt¥B
1.109
1.211
1.251
1.349
1.415
1.558
1.719
1.806
1.991
2.314
0.517
10.34%
7.22%
10
Revenue
¥1.636B
1.27%
1.00×
Cost of revenue
¥972.4M
1.52%
1.02×
Operating expenses
¥333.8M
0.88%
0.96×
Property and equipment
15.76%
Spread over hurdle
68.24%