0.912
Revenue¥B
0.932
0.955
0.994
1.024
1.056
1.091
1.112
1.145
1.199
1.220
0.993
2.94%
3.00%
24
21.87
Revenue growth%
0.40
0.40
0.40
3.24
1.18
0.40
0.40
3.26
3.00
5.23
6.95
3.00
0.79
15
12.56
Gross margin%
24.20
26.27
26.35
23.90
25.55
23.52
23.56
20.75
18.82
17.77
10.35
20.75
23.73
66
11.88
Operating margin%
13.73
11.94
14.73
16.65
14.99
16.09
16.24
14.09
17.00
18.20
9.94
16.24
15.54
86
18.22
Net margin%
20.75
22.81
21.13
20.99
21.48
21.40
21.56
19.66
18.36
20.94
3.10
20.94
21.06
29
31.82
P/E ratio (avg)x
38.52
41.84
40.94
45.23
48.36
47.12
49.26
49.38
44.27
40.76
15.59
47.12
44.75
16
7.663
EV/EBITx
7.544
8.015
7.499
6.946
6.331
5.740
5.634
5.772
6.262
6.280
37.06
5.772
6.305
78
12.03
FCF yield (avg)%
18.67
16.97
15.26
16.98
15.32
15.04
13.51
11.05
8.76
10.05
14.36
11.05
15.15
60
24.95
FCF margin%
15.92
15.90
13.63
14.52
16.57
15.49
15.86
13.53
11.99
12.69
24.99
13.53
15.01
94
1.579
FCF / Net incomex
0.853
0.803
0.865
0.775
0.815
0.792
0.683
0.673
0.654
0.674
0.551
0.674
0.783
15
3.62
ROIC%
2.86
4.85
6.11
8.97
9.09
11.63
11.66
9.39
9.87
11.18
20.87
11.18
9.24
11
18.12
Return on equity%
21.62
20.38
19.98
18.51
20.89
21.21
24.14
24.54
26.47
24.42
8.47
24.42
21.42
24
27.49
Return on assets%
16.69
18.90
20.69
19.81
20.71
22.97
24.97
26.10
26.14
29.06
6.47
26.10
21.84
11
0.18
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.18
3.59%
1.70%
—
16.48
EPS growth%
27.40
24.72
25.21
26.64
24.42
23.36
25.34
24.52
25.22
23.82
27.73
24.52
24.96
36
0.11
Bookvalue per sh¥
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.09
(2.76%)
(5.81%)
—
0.15
FCF per share¥
0.25
0.28
0.28
0.27
0.28
0.32
0.36
0.37
0.38
0.38
0.11
6.11%
4.16%
—
0.09
Dividend per sh¥
0.13
0.14
0.14
0.16
0.17
0.16
0.15
0.17
0.19
0.22
0.14
5.40%
5.09%
—
5.86
Div yield (avg)%
23.87
21.04
18.85
21.71
21.24
23.34
20.99
22.50
24.48
25.46
20.15
23.34
22.11
35
12.90
Payout ratio%
3.41
6.03
3.36
1.55
0.40
0.40
0.40
0.40
0.40
0.40
8.73
0.40
0.40
33
2.205
Shares (diluted)B
3.371
3.528
3.557
3.525
3.770
3.678
4.194
4.073
4.200
4.743
2.262
4.70%
4.09%
32
17.44
Buyback yield%
15.86
18.83
20.06
20.73
18.57
15.96
13.22
13.06
11.82
12.72
28.66
13.06
15.91
59
0.756
D/E ratiox
0.720
0.754
0.895
0.990
1.108
1.069
1.130
1.129
1.155
1.194
1.132
1.130
1.088
7
0.322
Enterprise value¥B
0.496
0.532
0.522
0.455
0.416
0.421
0.367
0.385
0.340
0.293
1.092
(6.80%)
(5.42%)
63
0.871
LT debt¥B
0.979
0.979
1.095
1.073
1.226
1.278
1.328
1.453
1.358
1.262
0.519
0.58%
1.77%
56
Revenue
¥1.220B
3.00%
1.00×
Cost of revenue
¥689.7M
3.25%
1.02×
Operating expenses
¥255.7M
2.36%
0.94×
Property and equipment
16.55%
Spread over hurdle
(1.78%)