1.039
Revenue¥B
0.658
0.704
0.736
0.782
0.824
0.863
0.916
0.944
1.007
1.052
1.138
5.00%
5.60%
82
12.85
Revenue growth%
32.55
30.76
33.48
33.56
35.02
32.37
33.31
30.53
29.64
28.52
3.68
30.53
32.46
61
23.39
Gross margin%
14.73
17.30
19.98
20.60
22.07
24.61
24.37
25.00
25.11
28.11
24.01
25.00
23.22
9
24.94
Operating margin%
2.92
2.11
1.99
2.33
4.07
2.53
0.40
0.40
3.28
0.90
26.79
0.90
2.22
51
27.97
Net margin%
15.27
16.72
19.23
22.22
21.91
22.58
24.76
25.11
26.84
28.98
8.91
25.11
22.40
21
36.23
P/E ratio (avg)x
35.52
38.35
42.86
41.61
42.33
42.32
39.44
37.68
37.41
42.03
37.76
39.44
40.53
62
29.50
EV/EBITx
11.73
12.54
12.05
12.09
13.01
14.79
15.89
17.85
20.55
22.14
12.62
17.85
13.90
12
11.67
FCF yield (avg)%
12.27
14.23
12.11
12.14
11.06
8.86
9.68
6.94
7.93
10.90
19.82
8.86
10.98
26
15.68
FCF margin%
14.07
13.63
11.58
10.13
12.81
12.08
11.05
12.02
14.81
12.73
17.81
12.08
12.41
66
0.136
FCF / Net incomex
0.793
0.800
0.721
0.670
0.674
0.630
0.657
0.726
0.706
0.769
1.488
0.706
0.714
17
15.13
ROIC%
10.11
12.82
15.63
17.10
19.60
17.51
19.01
20.72
19.21
22.09
21.80
19.21
18.26
8
6.24
Return on equity%
8.27
7.10
9.62
7.69
8.49
6.99
9.93
10.39
13.37
11.80
19.13
10.39
9.05
39
16.52
Return on assets%
2.19
1.57
0.86
3.64
5.07
6.12
4.59
2.48
1.76
3.13
23.52
3.13
2.81
50
0.29
EPS¥
0.09
0.10
0.11
0.13
0.14
0.14
0.17
0.20
0.22
0.22
0.32
10.23%
11.28%
—
5.71
EPS growth%
18.80
18.02
15.42
13.52
15.96
18.96
19.11
18.83
17.61
17.61
7.10
18.83
17.82
59
0.08
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.27
1.38%
(0.98%)
—
0.14
FCF per share¥
0.17
0.18
0.18
0.17
0.17
0.16
0.18
0.16
0.14
0.13
0.08
(4.21%)
(2.97%)
—
0.27
Dividend per sh¥
0.31
0.31
0.32
0.33
0.34
0.36
0.35
0.32
0.32
0.29
0.15
(3.24%)
0.15%
—
21.68
Div yield (avg)%
11.71
12.84
11.51
13.06
12.33
9.67
6.92
7.64
10.50
9.90
13.43
9.67
11.01
94
8.18
Payout ratio%
6.78
8.09
9.32
6.89
5.04
4.06
2.66
1.72
3.00
0.65
13.18
2.66
4.55
68
3.593
Shares (diluted)B
4.410
4.765
4.632
4.928
5.335
5.659
6.511
7.365
8.209
8.344
3.601
9.36%
7.44%
49
17.27
Buyback yield%
16.73
15.08
14.51
13.06
11.76
11.49
14.38
14.49
16.94
18.54
14.14
14.49
14.50
8
1.297
D/E ratiox
1.781
1.868
1.759
1.935
2.158
2.203
2.207
2.264
2.478
2.695
0.102
2.264
2.181
55
0.113
Enterprise value¥B
0.899
1.055
1.042
1.054
1.052
1.216
1.421
1.606
1.655
1.620
0.255
9.02%
6.58%
52
0.459
LT debt¥B
0.728
0.811
0.930
0.923
1.064
1.078
1.012
1.041
1.100
1.061
0.981
(0.05%)
5.39%
67
Revenue
¥1.052B
5.60%
1.00×
Cost of revenue
¥736.5M
5.60%
1.00×
Operating expenses
¥120.7M
5.43%
0.98×
Property and equipment
20.21%
Spread over hurdle
10.47%