0.500
Revenue¥B
0.849
0.861
0.872
0.905
0.949
0.980
1.023
1.062
1.088
1.143
0.550
3.79%
3.10%
24
23.01
Revenue growth%
16.34
18.36
17.41
14.51
16.96
17.19
15.89
15.10
13.23
14.90
18.58
15.10
16.11
75
13.84
Gross margin%
23.03
21.31
21.73
24.62
24.46
26.64
28.24
27.93
25.29
25.07
13.57
26.64
24.85
9
16.21
Operating margin%
0.65
0.40
1.68
3.80
1.01
0.40
0.40
0.40
1.79
2.92
13.86
0.40
0.83
70
26.67
Net margin%
3.30
4.77
3.06
0.40
0.40
0.44
2.68
5.63
5.30
3.23
7.24
3.23
3.14
50
27.12
P/E ratio (avg)x
39.88
40.70
47.73
56.62
64.04
64.76
66.45
75.22
90.30
88.17
36.32
75.22
64.40
59
25.47
EV/EBITx
54.26
58.00
62.09
74.45
89.21
104.2
109.6
127.1
147.3
151.3
32.92
127.1
96.72
79
21.57
FCF yield (avg)%
18.07
16.73
17.15
15.49
15.52
17.80
20.08
17.12
17.90
15.96
5.51
17.80
17.14
57
14.39
FCF margin%
31.06
28.12
29.24
27.63
24.81
22.66
23.02
22.33
19.49
17.25
24.38
22.33
23.91
52
0.231
FCF / Net incomex
1.595
1.680
1.790
1.890
2.134
2.316
2.289
2.171
2.152
2.444
0.703
2.289
2.143
20
17.85
ROIC%
22.70
19.83
21.99
22.72
25.50
24.58
23.47
22.66
21.58
19.45
24.99
22.66
22.68
28
5.03
Return on equity%
25.12
22.73
22.85
25.03
24.81
23.62
23.53
23.98
21.79
24.31
11.96
23.62
23.80
23
10.82
Return on assets%
29.92
29.35
31.36
31.41
30.58
29.20
28.45
29.67
29.32
26.45
21.71
29.20
29.51
56
0.18
EPS¥
0.30
0.30
0.31
0.33
0.35
0.37
0.37
0.36
0.41
0.47
0.20
6.10%
5.83%
—
29.62
EPS growth%
10.14
8.12
8.75
6.19
6.09
6.61
8.18
8.14
5.20
3.26
11.12
6.61
7.37
42
0.08
Bookvalue per sh¥
0.13
0.13
0.13
0.13
0.12
0.12
0.13
0.11
0.11
0.10
0.05
(4.79%)
(3.46%)
—
0.19
FCF per share¥
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.29
(3.24%)
(2.79%)
—
0.14
Dividend per sh¥
0.16
0.16
0.14
0.13
0.14
0.15
0.13
0.13
0.13
0.12
0.09
(2.55%)
(2.23%)
—
25.97
Div yield (avg)%
16.47
16.53
17.24
15.74
17.49
17.48
16.68
16.12
19.03
19.43
9.80
17.48
16.96
73
15.06
Payout ratio%
26.70
26.38
27.58
25.49
26.04
24.63
23.48
23.84
21.18
22.66
2.37
23.48
25.06
15
1.636
Shares (diluted)B
2.205
2.474
2.805
3.128
3.338
3.549
3.420
3.603
3.294
3.123
1.708
(1.32%)
3.04%
18
6.89
Buyback yield%
22.13
23.02
23.97
24.94
24.09
25.93
25.07
26.28
27.14
28.13
14.01
26.28
25.01
13
1.238
D/E ratiox
0.183
0.208
0.231
0.241
0.241
0.249
0.284
0.302
0.320
0.319
0.108
0.302
0.245
5
0.362
Enterprise value¥B
1.117
1.352
1.559
1.606
1.710
1.755
2.101
2.079
2.046
2.073
0.082
3.92%
8.36%
6
0.609
LT debt¥B
0.491
0.572
0.691
0.809
0.894
1.071
1.171
1.232
1.384
1.659
1.243
13.16%
13.70%
57
Revenue
¥1.143B
3.10%
1.00×
Cost of revenue
¥687.0M
2.96%
0.99×
Operating expenses
¥221.4M
3.89%
1.08×
Property and equipment
17.63%
Spread over hurdle
12.72%