0.204
Revenue¥B
2.281
2.300
2.323
2.334
2.336
2.342
2.320
2.275
2.250
2.235
0.218
(0.88%)
(0.13%)
14
21.60
Revenue growth%
8.96
11.79
13.90
12.26
9.31
8.24
8.86
6.36
7.79
9.99
24.58
8.24
9.13
42
26.86
Gross margin%
8.05
5.67
3.96
6.57
5.78
5.02
6.74
7.47
4.47
4.94
21.85
5.02
5.72
74
11.55
Operating margin%
24.82
27.18
27.90
28.76
26.51
26.53
25.26
22.98
22.52
21.65
18.23
22.98
25.88
92
13.77
Net margin%
4.44
2.70
0.79
3.04
1.09
1.10
0.40
1.45
0.81
1.26
11.71
1.10
1.18
36
26.45
P/E ratio (avg)x
21.55
19.80
19.67
20.11
21.63
23.89
25.00
27.33
28.83
30.80
21.21
27.33
22.76
65
10.93
EV/EBITx
33.19
33.47
32.65
31.73
32.08
36.43
33.94
35.97
32.70
31.10
21.01
33.94
32.95
79
25.59
FCF yield (avg)%
9.89
8.44
11.22
9.02
12.00
13.66
15.57
18.15
17.70
19.07
23.24
17.70
12.83
51
6.28
FCF margin%
18.33
20.52
20.74
22.02
20.92
20.44
21.89
19.08
16.72
17.99
5.59
19.08
20.48
84
1.067
FCF / Net incomex
0.378
0.426
0.472
0.561
0.599
0.617
0.668
0.725
0.858
0.832
0.222
0.725
0.608
49
14.17
ROIC%
17.01
16.20
16.16
17.43
14.76
15.40
16.85
18.73
21.40
19.00
24.87
18.73
16.93
31
27.05
Return on equity%
13.48
16.16
16.32
15.52
18.51
15.85
18.84
16.02
17.40
15.67
19.33
16.02
16.09
83
20.29
Return on assets%
21.22
21.42
22.64
23.80
24.59
26.57
27.66
27.31
24.46
25.95
22.68
26.57
24.53
45
2.16
EPS¥
3.83
3.53
3.71
3.62
3.56
3.23
3.57
4.08
4.61
4.92
2.39
6.67%
3.87%
—
7.76
EPS growth%
20.32
21.97
24.26
21.37
19.12
17.62
18.07
19.95
17.58
18.21
7.44
18.07
19.54
27
2.95
Bookvalue per sh¥
1.59
1.53
1.51
1.39
1.48
1.61
1.57
1.74
1.67
1.48
3.04
—
(1.88%)
—
2.60
FCF per share¥
1.54
1.68
1.67
1.75
1.81
1.78
1.69
1.51
1.63
1.55
0.57
(3.10%)
(0.75%)
—
3.08
Dividend per sh¥
2.94
3.09
3.40
3.14
3.24
3.61
4.08
4.52
4.42
4.57
0.60
7.07%
5.81%
—
24.49
Div yield (avg)%
19.76
16.92
18.57
17.51
19.47
18.76
19.55
17.41
16.39
16.44
25.36
17.41
18.04
67
24.07
Payout ratio%
9.28
10.48
7.94
10.62
13.19
15.86
12.93
12.58
13.49
15.08
2.88
13.49
12.75
89
0.412
Shares (diluted)B
0.569
0.623
0.723
0.703
0.783
0.829
0.896
0.915
1.017
1.032
0.424
5.69%
6.25%
94
27.68
Buyback yield%
24.09
21.69
23.91
23.54
22.04
23.55
20.80
19.09
20.55
18.75
24.16
20.55
21.87
46
0.733
D/E ratiox
2.102
2.309
2.438
2.175
2.292
2.511
2.777
2.975
3.334
3.263
1.302
2.975
2.474
59
0.360
Enterprise value¥B
2.680
2.593
2.891
3.334
3.554
4.048
4.759
5.044
5.463
5.459
1.011
8.96%
7.98%
18
1,475
LT debt¥M
119.1
117.9
116.7
137.9
157.9
152.5
182.4
186.8
213.7
222.9
721.8
7.14%
6.40%
86
Revenue
¥2.235B
(0.13%)
1.00×
Cost of revenue
¥1.380B
(0.60%)
0.95×
Operating expenses
¥469.3M
0.64%
1.08×
Goodwill & intangibles
17.65%
Property and equipment
17.58%
Spread over hurdle
16.78%