0.886
Revenue¥B
1.477
1.488
1.474
1.463
1.432
1.463
1.439
1.462
1.479
1.511
0.907
1.08%
0.15%
66
23.49
Revenue growth%
19.57
18.35
19.08
19.36
18.01
17.32
20.18
17.46
19.73
22.09
22.35
19.73
19.22
45
30.00
Gross margin%
13.62
11.34
8.60
6.52
7.28
9.96
10.04
10.23
12.53
10.38
19.43
10.23
10.13
69
18.00
Operating margin%
2.59
4.08
2.14
0.40
0.40
0.40
2.89
4.77
1.86
4.77
21.00
2.89
2.36
41
9.99
Net margin%
13.60
16.02
18.07
18.34
18.31
16.58
17.09
16.45
15.29
14.34
3.05
16.45
16.52
69
11.14
P/E ratio (avg)x
10.93
11.52
10.79
10.04
10.91
11.51
12.01
11.25
10.74
10.45
19.03
11.25
10.92
81
17.42
EV/EBITx
13.08
13.30
15.03
17.07
17.88
17.20
17.27
18.94
19.27
18.33
25.42
18.33
17.23
95
10.56
FCF yield (avg)%
10.25
8.64
10.28
11.31
11.78
14.44
14.40
15.94
15.56
17.44
26.95
15.56
13.09
8
18.68
FCF margin%
0.82
0.62
3.55
1.07
1.39
3.03
2.09
1.39
3.06
0.40
28.09
2.09
1.39
47
0.688
FCF / Net incomex
1.386
1.362
1.382
1.475
1.550
1.483
1.534
1.378
1.287
1.181
0.262
1.378
1.384
22
27.28
ROIC%
8.63
6.95
9.02
8.27
7.38
8.19
5.94
6.65
4.75
2.41
18.06
5.94
7.17
80
5.17
Return on equity%
20.30
19.70
22.11
19.19
20.87
18.71
20.68
21.73
21.43
23.50
8.13
21.43
20.77
86
13.08
Return on assets%
15.89
16.12
14.72
16.44
17.75
20.49
22.99
21.17
20.65
20.21
5.07
20.65
18.98
95
0.48
EPS¥
0.80
0.85
0.99
1.06
1.25
1.25
1.21
1.33
1.30
1.56
0.53
4.41%
8.24%
—
12.83
EPS growth%
21.44
22.22
24.57
23.32
22.17
25.04
22.86
22.39
20.02
20.21
18.29
22.39
22.31
80
0.80
Bookvalue per sh¥
0.90
0.97
1.03
1.03
0.98
0.98
1.05
1.04
1.15
1.15
0.53
3.18%
2.84%
—
0.22
FCF per share¥
0.82
0.80
0.87
1.01
1.17
1.38
1.38
1.55
1.78
1.71
0.81
7.88%
9.49%
—
0.47
Dividend per sh¥
0.12
0.13
0.13
0.13
0.13
0.14
0.14
0.14
0.15
0.14
0.66
1.02%
1.30%
—
28.76
Div yield (avg)%
31.78
30.94
29.41
30.39
28.15
27.67
30.20
28.31
29.41
29.30
26.31
29.30
29.41
45
12.48
Payout ratio%
11.59
14.36
12.20
14.53
16.53
18.51
17.13
14.55
17.48
14.75
14.33
17.13
14.65
26
0.908
Shares (diluted)B
0.981
0.999
1.079
1.163
1.193
1.160
1.089
1.016
1.102
1.230
0.899
0.63%
2.10%
48
11.35
Buyback yield%
13.70
14.36
15.46
13.64
15.56
12.87
12.81
14.65
12.75
11.07
14.53
12.81
13.67
13
0.159
D/E ratiox
2.276
2.455
2.630
2.952
3.231
3.754
4.034
4.449
4.422
4.562
0.296
4.422
3.493
55
1.254
Enterprise value¥B
1.254
1.219
1.220
1.288
1.232
1.302
1.379
1.447
1.528
1.568
1.516
4.95%
3.74%
90
0.614
LT debt¥B
1.508
1.717
1.661
1.767
1.799
1.984
2.203
2.354
2.705
3.043
0.316
11.09%
7.93%
52
Revenue
¥1.511B
0.15%
1.00×
Cost of revenue
¥1.058B
0.15%
1.00×
Operating expenses
¥293.9M
(0.44%)
0.94×
Property and equipment
16.74%
Spread over hurdle
(4.17%)