0.463
Revenue¥B
1.050
1.079
1.087
1.115
1.161
1.190
1.184
1.178
1.199
1.214
0.480
0.90%
1.68%
39
22.92
Revenue growth%
26.44
23.82
25.89
28.17
26.47
27.77
25.59
22.61
22.91
25.57
19.14
25.57
25.74
89
14.09
Gross margin%
25.71
24.06
22.80
24.46
22.01
20.37
20.23
17.49
18.11
17.78
26.68
18.11
21.19
93
3.06
Operating margin%
14.74
13.00
10.60
11.65
12.45
14.25
14.95
16.95
17.67
19.13
3.19
16.95
14.50
47
5.02
Net margin%
11.41
13.33
12.90
10.21
7.51
7.94
10.26
12.18
10.08
10.37
26.32
10.26
10.32
21
28.43
P/E ratio (avg)x
34.50
39.28
41.51
48.52
52.17
53.64
57.32
61.44
63.39
69.67
14.68
61.44
52.90
51
7.481
EV/EBITx
39.31
37.42
37.64
41.69
44.09
42.23
44.97
49.28
49.71
45.69
6.157
45.69
43.16
67
7.33
FCF yield (avg)%
13.70
13.95
13.07
11.43
11.52
11.34
8.76
11.20
12.65
15.29
3.66
11.34
12.08
22
19.60
FCF margin%
25.14
25.51
26.95
29.64
32.62
35.45
33.43
31.76
33.51
32.24
10.44
33.43
32.00
33
1.696
FCF / Net incomex
0.865
0.806
0.800
0.849
0.898
0.815
0.887
0.975
1.089
1.120
1.600
0.975
0.876
16
28.07
ROIC%
0.40
0.40
0.40
2.13
1.52
2.01
3.76
6.52
4.37
2.36
8.62
3.76
2.07
94
13.80
Return on equity%
17.92
20.80
22.70
23.32
24.02
22.69
19.78
19.03
20.58
22.67
6.73
20.58
21.74
19
4.25
Return on assets%
25.29
22.46
23.21
25.36
23.44
26.30
27.36
27.75
25.78
26.14
28.12
26.30
25.57
55
0.14
EPS¥
0.98
1.02
1.15
1.32
1.56
1.70
1.67
1.70
1.85
2.17
0.15
6.81%
9.30%
—
2.71
EPS growth%
29.52
30.89
31.95
32.23
30.57
28.49
28.85
26.84
26.19
26.14
9.33
26.84
29.18
22
0.82
Bookvalue per sh¥
1.03
1.16
1.09
1.24
1.25
1.21
1.33
1.48
1.66
1.60
0.57
5.11%
4.64%
—
0.71
FCF per share¥
1.22
1.35
1.27
1.41
1.59
1.42
1.57
1.51
1.57
1.57
0.45
(0.24%)
3.11%
—
0.58
Dividend per sh¥
0.38
0.39
0.40
0.44
0.49
0.52
0.52
0.54
0.57
0.64
1.04
5.74%
5.08%
—
17.63
Div yield (avg)%
8.63
8.56
11.11
9.64
7.88
5.14
2.23
0.40
0.40
0.40
21.59
0.40
6.51
34
21.09
Payout ratio%
0.80
0.40
0.40
3.15
3.32
0.70
0.40
0.75
0.40
0.40
21.43
0.40
0.55
22
1.134
Shares (diluted)B
1.926
1.934
1.985
1.927
2.101
2.256
2.388
2.382
2.416
2.615
1.190
4.48%
4.75%
71
22.05
Buyback yield%
21.80
23.48
25.14
25.56
25.94
27.87
30.76
31.02
33.41
32.66
14.43
31.02
26.91
34
0.539
D/E ratiox
0.649
0.688
0.600
0.559
0.569
0.540
0.538
0.484
0.485
0.519
1.488
0.519
0.550
8
283.7
Enterprise value¥M
931.1
832.4
725.0
622.4
603.7
580.6
618.4
601.7
580.2
571.2
386.1
(1.10%)
(4.38%)
88
0.592
LT debt¥B
0.606
0.708
0.856
0.909
1.045
1.173
1.266
1.374
1.470
1.576
0.265
8.56%
11.05%
36
Revenue
¥1.214B
1.68%
1.00×
Cost of revenue
¥657.2M
1.46%
0.98×
Operating expenses
¥149.6M
2.86%
1.12×
Property and equipment
19.29%
Spread over hurdle
10.69%