0.702
Revenue¥B
2.481
2.596
2.751
2.899
3.007
3.243
3.416
3.538
3.731
3.979
0.747
5.76%
5.46%
20
18.29
Revenue growth%
23.58
23.21
25.14
24.29
26.97
28.06
26.79
29.67
28.85
27.62
27.21
28.06
26.88
16
13.90
Gross margin%
14.21
12.50
11.15
8.69
9.47
12.06
14.67
11.79
11.93
14.43
12.89
12.06
11.99
89
14.87
Operating margin%
9.24
8.95
9.94
8.24
5.84
2.95
2.23
3.90
4.27
2.64
11.90
2.95
5.06
43
4.80
Net margin%
25.60
23.35
22.42
22.48
22.48
20.18
17.58
18.36
18.78
16.59
7.95
18.36
21.30
30
35.14
P/E ratio (avg)x
9.691
10.35
10.13
10.90
11.95
11.07
11.33
11.01
10.27
9.426
30.65
11.01
10.63
29
6.840
EV/EBITx
12.41
13.15
11.53
10.61
11.19
9.753
8.503
7.698
7.606
7.399
27.65
7.698
10.18
45
17.50
FCF yield (avg)%
12.72
11.85
12.91
9.95
8.42
9.21
9.31
7.50
5.14
3.68
5.47
7.50
9.26
70
4.82
FCF margin%
7.01
7.15
7.16
7.93
5.64
3.78
2.12
0.40
1.10
0.40
3.34
1.10
4.71
62
0.958
FCF / Net incomex
0.937
0.967
0.881
0.892
0.976
0.993
0.915
0.857
0.811
0.736
1.058
0.857
0.903
12
11.99
ROIC%
14.17
15.31
15.73
15.55
13.76
16.01
13.63
15.91
14.99
15.68
9.21
15.68
15.43
85
7.33
Return on equity%
1.83
0.96
0.40
2.51
0.85
1.71
1.67
3.39
1.27
2.03
13.91
1.71
1.69
83
27.84
Return on assets%
14.12
11.38
14.23
12.05
14.59
16.65
18.12
20.35
20.24
21.30
3.86
20.24
15.62
41
0.03
EPS¥
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.03
1.72%
1.36%
—
14.60
EPS growth%
21.18
23.93
23.76
20.93
20.01
19.51
20.60
23.55
22.81
23.82
8.98
22.81
21.99
14
0.05
Bookvalue per sh¥
0.16
0.19
0.22
0.22
0.23
0.27
0.28
0.33
0.34
0.36
0.06
8.77%
9.62%
—
0.06
FCF per share¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.04%
(1.63%)
—
0.05
Dividend per sh¥
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
1.03%
(0.19%)
—
14.72
Div yield (avg)%
6.01
8.39
5.40
7.14
9.05
11.63
13.55
12.69
11.37
10.36
7.87
11.63
9.70
91
14.05
Payout ratio%
10.27
12.39
9.88
11.47
12.76
13.53
12.13
12.86
11.19
10.39
17.28
12.13
11.80
55
32.34
Shares (diluted)B
32.46
35.91
34.22
34.94
34.98
33.19
29.97
33.76
32.87
32.21
31.92
(1.64%)
0.52%
81
27.95
Buyback yield%
32.18
33.70
35.89
36.00
38.16
37.40
35.89
37.90
36.01
37.12
23.94
37.12
36.00
80
0.974
D/E ratiox
1.272
1.172
1.164
1.053
0.975
1.052
0.932
0.898
0.954
0.845
1.472
0.932
1.014
12
0.894
Enterprise value¥B
3.787
4.046
4.559
4.546
4.575
5.302
5.668
5.752
6.485
6.559
2.213
7.47%
5.16%
83
2.371
LT debt¥B
2.898
3.314
3.351
3.126
3.167
3.365
3.704
3.758
3.851
3.874
0.969
4.11%
3.33%
23
Revenue
¥3.979B
5.46%
1.00×
Cost of revenue
¥2.780B
5.50%
1.00×
Operating expenses
¥473.3M
4.64%
0.92×
Property and equipment
18.61%
Spread over hurdle
14.43%