0.595
Revenue¥B
1.756
1.781
1.819
1.873
1.904
1.910
1.988
2.042
2.123
2.221
0.624
3.12%
2.53%
52
22.22
Revenue growth%
2.64
0.46
0.92
0.40
0.40
1.05
2.16
0.40
0.51
0.40
17.09
0.51
0.48
17
23.05
Gross margin%
9.96
9.16
9.90
9.02
7.57
10.37
12.35
12.29
11.13
10.59
7.33
11.13
10.17
9
3.99
Operating margin%
8.85
7.10
8.33
7.48
7.75
9.50
7.57
6.26
3.94
1.90
11.51
6.26
7.53
59
4.84
Net margin%
20.50
17.79
17.90
19.46
19.12
20.25
19.87
16.93
19.47
20.89
14.99
19.87
19.46
90
16.80
P/E ratio (avg)x
24.15
24.33
26.00
28.18
32.29
32.50
34.69
39.16
45.28
45.06
16.53
39.16
32.40
85
9.670
EV/EBITx
17.04
19.21
20.47
20.43
22.87
22.48
22.33
21.53
24.58
23.07
22.10
22.48
21.93
59
14.44
FCF yield (avg)%
31.40
31.36
30.14
30.83
29.12
31.90
34.71
37.07
37.31
34.41
3.08
34.71
31.65
56
29.51
FCF margin%
22.71
22.52
23.31
21.87
19.59
20.41
22.58
22.54
24.29
25.90
26.68
22.58
22.56
25
0.314
FCF / Net incomex
1.378
1.353
1.479
1.390
1.314
1.398
1.349
1.516
1.447
1.592
1.249
1.447
1.394
28
21.08
ROIC%
1.21
3.18
1.01
3.15
0.40
0.40
0.59
0.40
1.89
4.89
19.27
0.59
1.11
50
20.33
Return on equity%
3.69
4.29
1.51
1.66
0.40
0.40
2.91
5.29
5.51
2.74
24.24
2.91
2.83
88
8.87
Return on assets%
29.53
31.83
30.91
31.52
31.32
32.49
30.80
33.19
30.98
31.83
2.43
31.83
31.42
70
0.14
EPS¥
0.37
0.37
0.42
0.42
0.43
0.46
0.51
0.53
0.64
0.70
0.16
10.21%
8.59%
—
8.15
EPS growth%
15.09
13.26
13.57
11.73
11.91
12.15
14.75
12.81
12.06
10.73
10.60
12.15
12.48
62
0.35
Bookvalue per sh¥
0.16
0.18
0.18
0.19
0.23
0.25
0.27
0.27
0.32
0.32
0.48
6.92%
7.24%
—
0.27
FCF per share¥
0.41
0.40
0.42
0.46
0.45
0.47
0.43
0.44
0.50
0.48
0.37
1.30%
2.12%
—
0.51
Dividend per sh¥
0.27
0.30
0.30
0.30
0.31
0.35
0.40
0.37
0.35
0.38
0.40
3.93%
3.32%
—
20.27
Div yield (avg)%
23.52
23.18
24.77
26.59
24.55
27.39
28.06
30.59
33.50
35.42
27.25
30.59
26.99
73
5.48
Payout ratio%
17.68
16.24
14.46
16.63
15.36
16.01
14.91
15.28
13.44
11.41
6.24
14.91
15.32
68
1.063
Shares (diluted)B
0.838
0.742
0.814
0.822
0.832
0.784
0.763
0.800
0.876
0.859
1.020
0.64%
(0.86%)
76
9.95
Buyback yield%
7.04
6.00
5.41
4.23
7.23
5.23
6.95
6.97
5.86
8.80
17.05
6.95
6.47
45
1.396
D/E ratiox
1.687
1.602
1.489
1.540
1.521
1.467
1.291
1.243
1.144
1.199
0.798
1.243
1.478
9
1.148
Enterprise value¥B
0.327
0.363
0.336
0.323
0.303
0.284
0.276
0.294
0.293
0.305
1.339
0.19%
(1.56%)
88
1.507
LT debt¥B
1.662
1.543
1.453
1.369
1.242
1.297
1.254
1.322
1.352
1.444
1.470
3.05%
(1.24%)
21
Revenue
¥2.221B
2.53%
1.00×
Cost of revenue
¥1.301B
2.42%
0.99×
Operating expenses
¥310.2M
3.79%
1.13×
Cash and investments
20.53%
Property and equipment
18.87%
Spread over hurdle
37.91%