2.199
Revenue¥B
2.671
2.708
2.769
2.727
2.664
2.677
2.712
2.764
2.810
2.777
2.395
0.84%
0.47%
68
17.06
Revenue growth%
0.40
0.78
0.40
0.40
0.78
0.40
0.40
0.40
0.40
0.40
25.35
0.40
0.40
84
10.93
Gross margin%
26.31
28.56
30.58
28.44
26.70
25.37
23.41
24.83
25.75
26.09
8.34
25.37
26.20
82
27.31
Operating margin%
22.71
25.04
25.30
27.87
29.54
31.01
28.77
26.80
25.65
26.03
17.35
26.80
26.42
26
21.81
Net margin%
16.18
19.14
16.75
14.36
17.04
17.97
20.54
17.64
15.55
16.79
21.51
17.64
16.92
28
21.73
P/E ratio (avg)x
20.80
21.64
20.74
19.63
17.31
17.20
16.73
15.91
15.69
14.37
28.22
15.91
17.25
48
23.52
EV/EBITx
38.91
40.62
45.80
43.22
45.22
43.75
47.78
45.92
52.51
59.98
19.08
47.78
45.51
72
12.93
FCF yield (avg)%
5.05
7.80
9.60
10.66
7.84
8.91
8.43
7.94
6.41
7.22
2.10
7.94
7.89
61
28.02
FCF margin%
13.41
11.24
13.08
11.38
9.89
12.53
14.05
14.22
16.11
18.19
21.07
14.22
13.25
73
0.640
FCF / Net incomex
0.647
0.709
0.768
0.826
0.816
0.850
0.810
0.847
0.973
0.924
1.007
0.850
0.821
65
28.48
ROIC%
4.65
5.67
8.28
11.23
14.04
13.13
15.64
13.20
13.94
13.01
4.69
13.20
13.07
82
14.83
Return on equity%
20.38
19.25
20.21
22.05
19.43
18.05
15.82
14.32
11.53
8.86
25.08
14.32
18.65
60
15.36
Return on assets%
21.95
18.98
17.95
20.13
22.12
23.27
26.03
25.59
22.80
24.96
21.30
24.96
22.46
79
0.89
EPS¥
0.59
0.63
0.55
0.56
0.55
0.54
0.49
0.42
0.41
0.42
0.97
(5.25%)
(3.22%)
—
25.87
EPS growth%
12.72
13.16
14.21
13.57
12.98
13.59
13.10
15.59
14.49
13.17
15.14
13.59
13.37
64
0.28
Bookvalue per sh¥
0.55
0.55
0.54
0.57
0.58
0.61
0.58
0.56
0.52
0.47
1.03
(3.99%)
(1.66%)
—
0.58
FCF per share¥
0.95
1.04
1.07
1.14
1.32
1.56
1.69
1.90
1.97
2.20
0.64
10.77%
8.96%
—
0.23
Dividend per sh¥
0.97
0.99
0.95
0.82
0.80
0.80
0.78
0.72
0.66
0.65
0.42
(4.03%)
(3.17%)
—
14.95
Div yield (avg)%
11.44
14.20
12.32
13.77
13.68
12.77
10.58
12.94
12.19
9.71
3.06
12.19
12.55
24
24.47
Payout ratio%
24.17
24.51
23.46
22.61
23.24
21.30
24.03
21.35
22.56
20.19
10.40
21.35
22.93
67
0.568
Shares (diluted)B
0.931
0.875
0.943
0.893
1.026
1.112
1.137
1.145
1.187
1.142
0.578
2.18%
3.46%
42
28.24
Buyback yield%
0.57
0.40
0.40
0.40
0.88
1.51
1.66
3.69
6.16
8.78
7.66
3.69
1.19
47
0.464
D/E ratiox
0.247
0.272
0.298
0.321
0.337
0.316
0.330
0.354
0.344
0.395
1.117
0.344
0.325
82
0.593
Enterprise value¥B
1.934
1.940
1.953
2.007
2.276
2.221
2.137
2.178
2.248
2.316
0.572
0.34%
1.59%
33
1.379
LT debt¥B
2.502
2.687
2.743
2.900
2.798
3.095
3.685
4.137
4.330
4.271
1.120
8.82%
5.29%
28
Revenue
¥2.777B
0.47%
1.00×
Cost of revenue
¥1.418B
0.81%
1.03×
Operating expenses
¥664.7M
—
0.95×
Property and equipment
18.99%
Spread over hurdle
(2.98%)