1.881
Revenue¥B
1.271
1.289
1.298
1.328
1.359
1.377
1.414
1.484
1.519
1.551
2.003
2.68%
2.13%
90
10.24
Revenue growth%
7.19
7.81
10.44
12.32
12.52
9.88
9.00
10.25
7.31
8.21
26.89
9.00
9.44
87
28.43
Gross margin%
6.88
4.05
5.65
4.43
2.79
2.37
5.31
7.97
9.49
12.05
18.56
7.97
5.48
93
6.18
Operating margin%
1.90
3.53
1.35
4.06
3.75
4.05
4.99
4.10
2.87
2.19
5.26
4.05
3.64
50
6.49
Net margin%
10.58
10.57
11.51
10.12
11.24
11.25
12.08
10.28
11.92
12.39
24.14
11.92
11.24
45
31.93
P/E ratio (avg)x
35.49
40.55
46.55
45.55
53.28
64.37
63.83
69.13
77.16
83.40
28.79
69.13
58.55
73
23.57
EV/EBITx
9.935
11.28
10.67
12.42
12.08
12.19
12.55
11.93
11.99
12.67
19.64
12.19
12.04
31
16.91
FCF yield (avg)%
8.46
5.88
6.70
8.56
6.96
6.08
3.63
5.42
7.79
5.80
6.37
5.80
6.39
26
12.10
FCF margin%
4.61
5.78
4.34
5.88
5.02
6.53
5.50
7.26
5.50
5.32
5.80
5.50
5.50
16
0.716
FCF / Net incomex
0.746
0.704
0.698
0.699
0.677
0.690
0.759
0.674
0.745
0.751
1.693
0.745
0.701
27
16.05
ROIC%
4.36
4.82
5.40
8.12
9.15
11.50
8.55
10.90
9.23
7.97
26.46
9.23
8.34
52
8.33
Return on equity%
30.63
30.98
28.81
27.68
27.56
26.40
27.34
25.69
24.14
25.04
27.56
25.69
27.45
55
22.25
Return on assets%
2.76
0.66
0.40
0.40
1.94
0.40
1.69
2.44
4.31
2.06
15.99
2.06
1.82
22
0.83
EPS¥
1.99
1.94
2.21
2.37
2.60
3.07
3.52
4.12
4.75
5.16
0.86
14.68%
10.85%
—
16.37
EPS growth%
11.17
11.56
10.29
10.52
7.55
6.98
5.57
5.03
2.39
2.06
29.28
5.03
7.26
53
1.38
Bookvalue per sh¥
0.68
0.66
0.75
0.79
0.85
0.94
1.01
1.01
1.15
1.12
1.82
5.68%
6.54%
—
1.48
FCF per share¥
1.36
1.40
1.47
1.58
1.64
1.78
2.01
2.29
2.42
2.87
1.08
11.87%
7.59%
—
1.52
Dividend per sh¥
0.47
0.49
0.44
0.48
0.45
0.48
0.44
0.48
0.45
0.42
0.61
(1.20%)
(0.80%)
—
25.96
Div yield (avg)%
34.72
34.76
36.42
34.42
33.29
32.74
31.94
32.01
34.72
33.34
10.70
32.74
33.88
48
10.41
Payout ratio%
9.04
9.51
7.50
4.79
6.16
5.04
6.29
6.71
9.23
9.14
26.51
6.71
7.10
87
1.130
Shares (diluted)B
1.288
1.440
1.325
1.486
1.572
1.735
1.955
1.893
1.762
1.948
1.122
4.38%
4.35%
40
23.49
Buyback yield%
21.84
20.67
23.24
21.59
23.10
21.33
18.72
18.27
19.18
17.06
4.28
18.72
21.00
56
0.893
D/E ratiox
0.650
0.622
0.612
0.643
0.726
0.786
0.777
0.822
0.817
0.846
0.576
0.817
0.752
79
1.098
Enterprise value¥B
0.614
0.590
0.563
0.627
0.650
0.674
0.758
0.776
0.841
0.778
1.344
3.67%
3.13%
90
1.318
LT debt¥B
1.634
1.585
1.766
1.712
1.522
1.379
1.495
1.580
1.552
1.501
0.891
(0.28%)
(0.64%)
57
Revenue
¥1.551B
2.13%
1.00×
Cost of revenue
¥725.2M
1.99%
0.99×
Operating expenses
¥331.6M
2.56%
1.04×
Property and equipment
19.27%
Cash and investments
17.72%
Spread over hurdle
20.40%