1.818
Revenue¥M
2.640
2.690
2.792
2.784
2.781
2.826
2.885
2.975
3.062
1.945
1.989
1.92%
2.16%
68
15.79
Revenue growth%
8.70
7.16
9.04
9.18
10.79
8.22
8.18
9.17
6.20
14.06
27.27
8.22
8.46
19
19.17
Gross margin%
14.08
11.98
9.20
8.88
7.02
6.03
6.33
3.96
3.49
6.96
28.34
6.03
7.95
54
2.79
Operating margin%
8.83
10.67
11.95
11.76
9.75
11.86
12.78
10.21
12.58
29.26
7.94
11.86
11.23
25
5.76
Net margin%
5.92
4.38
4.66
4.93
3.54
1.25
3.58
2.39
3.61
29.11
29.65
3.54
3.59
12
25.09
P/E ratio (avg)x
23.90
26.83
27.91
31.25
29.89
31.52
29.26
29.12
28.38
29.09
34.13
29.26
28.75
88
29.56
EV/EBITx
13.24
12.26
12.15
10.89
10.03
10.62
9.450
10.04
8.901
12.57
14.30
10.03
10.75
13
4.00
FCF yield (avg)%
26.22
27.50
25.94
23.48
21.78
19.45
17.93
20.38
20.52
2.28
2.34
20.38
22.63
18
25.63
FCF margin%
10.81
12.96
11.61
14.47
12.81
12.96
10.34
12.81
10.22
4.68
22.34
12.81
12.80
61
0.880
FCF / Net incomex
2.085
2.385
2.681
2.619
3.115
3.624
3.692
4.320
4.334
0.556
1.740
3.692
2.898
38
29.60
ROIC%
19.64
17.99
19.83
17.96
16.18
14.23
14.05
11.63
12.76
15.29
20.99
14.05
17.07
94
26.88
Return on equity%
13.35
13.94
12.64
12.84
13.84
13.43
12.08
13.75
14.20
2.83
28.73
13.75
13.39
23
15.36
Return on assets%
5.15
7.43
7.52
7.32
10.01
9.14
7.72
7.87
10.01
27.45
13.08
9.14
7.62
49
0.04
EPS¥
0.07
0.08
0.09
0.10
0.09
0.09
0.08
0.09
0.08
0.04
0.05
(5.12%)
2.78%
—
24.37
EPS growth%
5.47
2.58
4.92
6.45
9.05
10.60
9.29
7.02
6.08
11.95
17.31
9.05
6.27
61
0.06
Bookvalue per sh¥
0.10
0.10
0.12
0.12
0.14
0.16
0.17
0.19
0.22
0.02
0.08
13.28%
11.89%
—
0.01
FCF per share¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(0.32%)
0.17%
—
0.05
Dividend per sh¥
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.04
0.01
3.71%
4.46%
—
18.29
Div yield (avg)%
13.15
14.08
16.48
14.28
12.77
13.02
11.11
11.46
11.59
15.88
29.22
11.59
12.90
56
20.15
Payout ratio%
7.86
5.14
7.97
7.60
6.19
6.83
7.93
8.80
9.48
2.00
20.04
7.93
7.89
67
12.00
Shares (diluted)M
11.59
11.10
10.58
11.39
12.02
12.12
10.92
9.477
8.369
12.24
12.02
(5.98%)
(3.52%)
56
29.52
Buyback yield%
8.42
10.21
10.80
8.27
8.64
7.13
4.43
5.11
2.18
26.69
12.68
5.11
7.70
53
0.883
D/E ratiox
1.322
1.205
1.333
1.373
1.496
1.649
1.742
1.896
2.065
0.188
0.870
1.742
1.450
61
2.863
Enterprise value¥M
2.552
2.456
2.539
2.407
2.670
2.648
3.007
3.070
3.455
0.184
1.285
7.50%
4.89%
70
2.406
LT debt¥M
3.962
3.518
3.425
3.164
2.900
2.527
2.399
2.486
2.618
2.971
2.393
(3.72%)
(4.17%)
68
Revenue
¥3.062M
2.16%
1.00×
Cost of revenue
¥1.477M
2.06%
0.99×
Operating expenses
¥0.568M
2.12%
1.00×
Property and equipment
14.96%
Spread over hurdle
11.19%