1.558
Revenue¥B
1.643
1.785
1.917
2.034
2.181
2.360
2.512
2.678
2.876
3.073
1.710
7.10%
7.29%
16
23.58
Revenue growth%
27.42
26.09
25.25
26.03
23.35
21.79
22.54
20.78
19.96
17.59
8.13
20.78
22.94
62
7.44
Gross margin%
26.07
28.65
30.11
31.63
28.90
29.58
27.93
27.37
24.98
25.51
22.00
27.37
28.29
69
21.48
Operating margin%
2.23
3.78
6.03
6.04
8.07
10.34
13.09
14.45
11.64
11.28
9.32
11.64
9.20
94
3.39
Net margin%
10.52
8.42
8.62
10.13
10.28
9.43
11.92
14.16
15.99
14.16
22.19
14.16
10.40
55
11.49
P/E ratio (avg)x
16.77
16.29
17.68
19.12
21.84
24.05
23.81
28.15
27.72
32.58
7.724
27.72
22.82
56
35.90
EV/EBITx
6.818
7.015
7.764
7.033
6.857
7.050
7.834
7.804
7.060
6.637
37.53
7.060
7.042
30
17.17
FCF yield (avg)%
22.06
23.60
21.30
23.56
22.10
22.84
20.66
21.05
22.96
20.50
8.40
21.05
22.08
33
18.93
FCF margin%
22.70
21.49
19.17
19.71
18.78
18.95
19.85
20.57
23.54
23.34
27.89
20.57
20.21
73
0.535
FCF / Net incomex
1.000
0.956
0.936
0.867
0.923
1.002
1.066
1.000
0.977
1.049
0.839
1.002
0.989
38
17.05
ROIC%
33.96
36.29
38.84
40.16
39.46
38.33
40.85
41.61
40.56
41.57
26.42
40.85
39.81
57
19.41
Return on equity%
11.38
8.53
7.96
6.44
7.37
6.08
5.64
3.80
0.91
0.40
27.36
3.80
6.26
36
22.01
Return on assets%
14.68
15.38
18.12
19.36
16.91
18.03
20.81
21.10
18.21
18.81
29.20
18.81
18.17
28
0.12
EPS¥
0.21
0.21
0.23
0.23
0.22
0.25
0.25
0.24
0.24
0.25
0.13
2.78%
1.26%
—
16.76
EPS growth%
10.67
9.37
7.79
5.60
6.58
4.47
4.08
5.11
2.84
5.50
4.99
4.47
5.55
89
0.07
Bookvalue per sh¥
0.43
0.41
0.45
0.49
0.57
0.62
0.72
0.73
0.87
0.84
0.17
7.78%
8.79%
—
0.05
FCF per share¥
0.09
0.09
0.07
0.07
0.07
0.06
0.06
0.05
0.04
0.04
0.09
(10.59%)
(7.34%)
—
0.14
Dividend per sh¥
0.30
0.34
0.39
0.36
0.34
0.38
0.40
0.41
0.47
0.48
0.07
7.17%
5.61%
—
29.52
Div yield (avg)%
14.32
15.39
13.47
12.68
10.52
11.90
10.26
11.33
11.25
10.81
27.17
11.25
11.61
83
9.78
Payout ratio%
1.16
2.97
0.74
0.65
0.40
1.11
4.03
1.26
2.50
3.67
4.23
2.50
1.21
23
3.642
Shares (diluted)B
4.806
4.462
4.056
3.710
3.905
4.211
4.120
4.492
4.806
5.058
3.723
5.31%
0.85%
82
20.08
Buyback yield%
23.47
25.06
25.74
26.76
24.38
26.40
26.18
28.16
26.70
27.40
8.39
26.70
26.29
84
1.236
D/E ratiox
1.006
1.079
1.121
1.222
1.240
1.211
1.195
1.088
1.021
1.082
0.287
1.088
1.104
91
2.210
Enterprise value¥B
0.154
0.169
0.188
0.208
0.240
0.226
0.245
0.273
0.310
0.355
2.372
8.16%
9.02%
58
2.283
LT debt¥B
1.091
1.055
0.952
0.853
0.775
0.801
0.815
0.868
0.905
0.973
0.782
4.65%
(0.93%)
74
Revenue
¥3.073B
7.29%
1.00×
Cost of revenue
¥2.111B
7.22%
0.99×
Operating expenses
¥444.8M
7.68%
1.04×
Property and equipment
16.69%
Spread over hurdle
(0.73%)