0.634
Revenue¥B
0.823
0.853
0.889
0.919
0.945
0.987
1.026
1.088
1.123
1.183
0.670
4.60%
4.12%
28
12.31
Revenue growth%
24.11
22.72
21.57
19.76
17.78
20.21
21.06
18.11
17.72
18.47
9.52
18.47
19.99
65
15.28
Gross margin%
9.56
10.43
12.88
13.28
15.11
15.82
14.90
15.43
14.20
15.49
26.99
15.43
14.55
54
5.09
Operating margin%
17.25
18.09
18.57
18.42
17.22
17.56
17.09
18.36
19.08
18.40
9.75
18.36
18.23
7
14.49
Net margin%
4.34
2.81
3.49
4.90
7.31
6.04
5.02
3.43
5.60
6.09
11.05
5.60
4.96
68
24.68
P/E ratio (avg)x
18.08
18.84
18.77
19.89
22.15
24.89
24.00
23.25
26.48
27.74
16.48
24.89
22.70
45
16.62
EV/EBITx
45.94
51.11
48.35
54.76
61.62
62.18
64.87
62.85
66.11
64.21
30.24
64.21
61.90
81
15.61
FCF yield (avg)%
33.95
30.98
32.58
29.79
31.63
31.52
30.47
32.71
30.10
28.46
24.60
30.47
31.25
36
14.45
FCF margin%
6.84
6.08
5.36
2.67
2.79
2.23
2.62
5.33
2.82
1.42
19.61
2.62
2.81
46
1.568
FCF / Net incomex
0.854
0.831
0.882
0.908
0.919
0.913
0.825
0.910
0.864
0.903
0.496
0.903
0.893
28
17.52
ROIC%
11.55
14.23
12.35
11.17
12.98
15.06
14.75
12.38
15.21
14.79
6.90
14.79
13.60
88
7.85
Return on equity%
14.28
11.75
14.18
12.96
13.52
14.68
11.76
13.30
15.78
13.57
28.83
13.57
13.54
35
30.00
Return on assets%
5.92
3.90
4.37
3.09
1.80
0.40
0.40
1.68
0.40
0.40
28.71
0.40
1.74
33
0.24
EPS¥
0.35
0.37
0.36
0.40
0.40
0.39
0.42
0.49
0.47
0.49
0.26
4.07%
3.64%
—
4.85
EPS growth%
10.71
12.29
10.67
8.11
8.63
8.46
10.96
9.59
9.30
10.65
18.75
9.59
10.12
34
0.40
Bookvalue per sh¥
0.42
0.46
0.45
0.44
0.45
0.48
0.52
0.58
0.64
0.64
0.35
7.01%
5.63%
—
0.32
FCF per share¥
0.41
0.42
0.41
0.43
0.42
0.47
0.55
0.63
0.69
0.70
0.41
10.63%
6.17%
—
0.24
Dividend per sh¥
0.23
0.24
0.21
0.23
0.24
0.21
0.21
0.18
0.19
0.20
0.19
(2.91%)
(1.48%)
—
8.92
Div yield (avg)%
24.72
27.59
26.68
27.14
26.91
27.27
28.30
27.64
29.27
29.55
20.66
28.30
27.43
45
22.72
Payout ratio%
21.71
24.03
22.84
25.54
25.26
26.80
25.99
28.66
28.83
31.74
22.43
28.66
25.77
20
2.364
Shares (diluted)B
3.931
3.845
3.933
3.949
3.969
4.011
4.388
4.806
5.116
5.246
2.291
5.74%
3.76%
80
23.19
Buyback yield%
5.10
2.47
4.76
2.64
5.40
5.25
7.49
9.08
6.43
4.40
28.18
6.43
5.17
11
0.290
D/E ratiox
1.321
1.430
1.350
1.302
1.497
1.653
1.698
1.750
1.893
2.123
1.752
1.750
1.575
10
1.578
Enterprise value¥B
2.029
2.209
2.180
2.521
2.402
2.523
2.597
2.440
2.460
2.424
0.324
0.18%
3.37%
76
0.909
LT debt¥B
1.351
1.354
1.359
1.443
1.648
1.707
1.766
2.047
2.168
2.193
0.707
5.88%
5.31%
83
Revenue
¥1.183B
4.12%
1.00×
Cost of revenue
¥800.9M
4.03%
0.99×
Operating expenses
¥248.4M
4.41%
1.03×
Property and equipment
15.28%
Spread over hurdle
(1.08%)