0.730
Revenue¥B
0.925
0.949
0.967
1.016
1.047
1.070
1.115
1.150
1.201
1.264
0.806
3.84%
3.59%
50
6.12
Revenue growth%
22.80
20.55
18.96
19.74
21.13
18.29
19.27
19.76
18.01
19.99
7.05
19.27
19.75
87
23.54
Gross margin%
10.98
11.93
14.69
11.99
13.31
11.65
12.14
11.81
13.76
10.81
6.78
11.81
11.96
41
22.79
Operating margin%
0.89
2.45
0.40
2.42
4.04
5.26
4.76
5.01
4.53
4.68
20.36
4.76
4.29
74
9.84
Net margin%
0.40
0.40
0.40
0.40
2.14
1.44
3.12
3.12
2.79
5.05
24.01
3.12
1.79
69
31.02
P/E ratio (avg)x
55.19
66.28
67.37
69.31
73.92
77.13
78.27
89.97
90.50
105.3
6.819
89.97
75.53
20
21.44
EV/EBITx
16.60
15.62
15.96
15.45
14.54
14.72
16.67
16.82
17.08
15.70
32.24
16.67
15.83
88
3.75
FCF yield (avg)%
10.77
12.05
13.62
10.98
10.88
10.21
10.31
9.99
8.11
7.41
7.46
9.99
10.54
95
8.29
FCF margin%
5.26
4.45
7.29
9.53
11.31
13.55
15.22
13.93
13.49
11.12
2.03
13.55
11.22
60
0.600
FCF / Net incomex
1.674
1.593
1.589
1.534
1.452
1.452
1.357
1.217
1.254
1.395
1.183
1.357
1.452
78
29.14
ROIC%
24.52
25.44
27.28
30.28
28.97
30.77
32.15
34.84
35.59
34.25
20.42
34.25
30.52
15
18.95
Return on equity%
15.84
17.50
16.52
18.68
18.20
15.51
16.96
19.72
19.42
18.89
9.41
18.89
17.85
19
20.26
Return on assets%
24.94
26.19
23.98
24.00
26.13
23.82
23.74
25.05
22.36
23.09
11.19
23.74
23.99
69
0.54
EPS¥
0.69
0.72
0.83
0.89
0.98
1.02
1.20
1.43
1.44
1.55
0.57
9.70%
9.54%
—
28.84
EPS growth%
25.65
23.48
22.52
22.76
20.62
17.76
17.67
19.20
18.21
15.63
22.28
17.76
19.91
57
0.19
Bookvalue per sh¥
0.60
0.66
0.66
0.63
0.56
0.60
0.60
0.54
0.56
0.54
0.62
(0.77%)
(0.40%)
—
0.26
FCF per share¥
0.45
0.45
0.47
0.47
0.56
0.65
0.77
0.81
0.89
0.97
0.56
11.60%
7.95%
—
0.66
Dividend per sh¥
0.63
0.66
0.61
0.59
0.64
0.61
0.61
0.67
0.68
0.62
0.11
(0.48%)
(0.04%)
—
9.41
Div yield (avg)%
0.40
1.71
4.09
1.23
2.86
4.99
4.95
6.60
7.61
9.84
5.66
6.60
4.52
50
9.02
Payout ratio%
18.97
18.59
19.56
17.08
18.24
19.85
17.71
15.66
17.95
15.86
18.55
17.71
18.10
42
3.117
Shares (diluted)B
4.291
4.711
5.599
6.050
7.206
7.072
7.426
8.980
9.737
10.25
3.122
7.31%
10.04%
78
15.84
Buyback yield%
12.36
10.96
12.06
14.75
14.00
13.76
14.23
12.05
12.16
13.30
25.27
13.30
12.83
36
1.780
D/E ratiox
1.095
1.185
1.154
1.306
1.327
1.237
1.294
1.458
1.462
1.354
1.493
1.354
1.300
38
1.177
Enterprise value¥B
0.583
0.687
0.678
0.747
0.854
0.895
0.932
1.090
1.224
1.276
1.597
8.38%
8.63%
92
1.368
LT debt¥B
2.901
2.888
2.812
3.021
3.018
3.053
2.967
3.497
3.437
3.429
1.488
2.59%
3.03%
35
Revenue
¥1.264B
3.59%
1.00×
Cost of revenue
¥656.6M
3.48%
0.99×
Operating expenses
¥189.5M
3.67%
1.01×
Property and equipment
16.79%
Spread over hurdle
15.29%