1.169
Revenue¥B
1.666
1.655
1.639
1.682
1.663
1.700
1.724
1.715
1.711
1.734
1.258
0.83%
0.29%
49
12.51
Revenue growth%
24.39
22.77
25.21
26.38
24.23
26.64
25.95
26.09
26.48
27.61
29.49
26.48
26.02
19
20.75
Gross margin%
22.08
21.73
18.74
21.37
20.67
20.27
19.06
18.94
16.91
19.34
5.26
19.06
19.80
49
18.77
Operating margin%
8.42
8.39
10.77
12.20
13.42
10.58
8.71
6.96
7.12
8.40
20.09
8.40
8.56
23
9.35
Net margin%
4.69
3.61
0.63
0.40
0.40
2.88
0.40
1.44
0.75
0.78
24.56
0.78
0.77
52
19.17
P/E ratio (avg)x
40.78
44.71
51.47
53.50
59.76
70.33
69.33
80.84
92.23
102.8
10.37
80.84
64.55
58
28.04
EV/EBITx
37.00
37.90
33.93
34.85
35.40
36.73
36.09
31.65
28.89
32.16
33.79
32.16
35.12
24
10.11
FCF yield (avg)%
25.97
24.02
24.56
26.80
24.08
25.56
26.89
24.52
21.70
19.82
10.56
24.52
24.54
61
10.70
FCF margin%
8.49
10.88
10.01
7.58
5.61
7.58
5.15
2.35
0.92
1.89
27.82
2.35
6.60
79
1.746
FCF / Net incomex
0.129
0.118
0.115
0.121
0.112
0.108
0.111
0.118
0.132
0.146
1.618
0.118
0.118
66
7.50
ROIC%
26.94
27.72
25.45
23.42
23.28
25.49
22.70
19.81
19.97
17.06
7.73
19.97
23.35
74
28.52
Return on equity%
27.51
28.33
30.00
29.42
30.70
31.29
33.55
36.03
37.16
35.71
26.93
35.71
31.00
60
11.92
Return on assets%
12.38
11.34
12.06
12.24
12.36
14.76
12.69
13.30
12.86
10.70
24.40
12.86
12.37
16
1.39
EPS¥
1.26
1.29
1.37
1.31
1.48
1.33
1.29
1.30
1.21
1.19
1.52
(4.32%)
0.38%
—
29.72
EPS growth%
24.11
25.88
24.31
26.96
27.98
26.55
27.48
28.51
25.80
24.93
11.68
26.55
26.22
52
1.34
Bookvalue per sh¥
1.79
1.79
1.93
2.33
2.31
2.65
2.66
3.09
3.18
3.18
1.87
6.58%
6.10%
—
1.72
FCF per share¥
3.53
3.76
4.13
4.78
5.69
6.12
6.46
7.54
9.05
9.36
0.36
10.45%
11.42%
—
1.77
Dividend per sh¥
2.23
2.22
2.58
2.93
3.03
3.62
4.12
4.43
5.17
5.61
0.77
13.12%
9.31%
—
25.24
Div yield (avg)%
16.22
16.72
14.02
11.71
11.55
11.73
8.87
9.31
11.33
13.34
5.50
11.33
11.72
70
20.59
Payout ratio%
28.16
29.13
28.88
30.32
28.42
31.01
33.36
34.10
34.66
32.49
12.64
33.36
30.67
6
0.518
Shares (diluted)B
0.532
0.623
0.629
0.673
0.682
0.750
0.839
0.916
1.027
1.049
0.524
8.99%
7.62%
39
19.65
Buyback yield%
1.42
0.40
0.40
3.19
0.95
0.40
0.40
0.40
0.40
0.40
7.00
0.40
0.40
56
0.576
D/E ratiox
0.886
0.780
0.747
0.675
0.713
0.746
0.771
0.797
0.853
0.882
0.228
0.797
0.775
57
1,616
Enterprise value¥M
668.6
709.9
782.0
774.9
812.5
758.6
676.7
742.2
683.7
709.2
617.5
(2.68%)
1.45%
82
487.1
LT debt¥M
474.7
507.2
530.8
509.6
472.9
457.9
409.5
414.1
374.8
381.7
569.0
(4.20%)
(3.24%)
91
Revenue
¥1.734B
0.29%
1.00×
Cost of revenue
¥1.200B
0.71%
1.04×
Operating expenses
¥400.9M
(0.33%)
0.94×
Cash and investments
17.16%
Property and equipment
16.56%
Spread over hurdle
(5.85%)