0.084
Revenue¥B
1.123
1.155
1.157
1.143
1.180
1.204
1.248
1.293
1.286
1.324
0.092
2.34%
1.77%
27
5.93
Revenue growth%
23.85
25.76
23.47
22.73
24.62
25.84
28.47
25.59
26.63
24.02
28.33
25.84
25.11
88
7.90
Gross margin%
1.46
3.51
5.43
6.26
8.29
6.14
6.22
8.94
10.77
8.06
8.51
8.06
6.24
13
23.17
Operating margin%
2.24
1.07
0.40
0.40
0.40
2.17
0.40
3.09
5.68
2.76
2.25
2.76
1.62
20
21.83
Net margin%
13.10
12.90
14.62
16.31
18.55
20.73
18.01
15.12
17.75
18.68
5.36
18.01
17.03
70
25.66
P/E ratio (avg)x
11.25
10.22
11.32
12.31
11.77
12.39
13.99
12.82
13.90
14.09
20.03
13.90
12.35
83
37.31
EV/EBITx
14.28
16.17
16.40
16.78
19.65
21.11
23.57
23.85
27.01
26.44
13.45
23.85
20.38
41
10.78
FCF yield (avg)%
25.38
23.54
25.75
26.42
25.29
27.18
29.29
29.81
26.90
26.98
6.44
27.18
26.66
95
29.11
FCF margin%
25.94
27.92
27.62
25.38
27.86
30.81
29.84
27.44
25.21
24.11
20.66
27.44
27.53
52
0.281
FCF / Net incomex
1.012
0.894
0.839
0.826
0.714
0.656
0.709
0.660
0.626
0.661
1.514
0.660
0.711
91
21.55
ROIC%
14.57
16.75
15.58
14.46
12.11
12.36
13.76
13.41
10.88
10.28
13.54
12.36
13.59
86
19.86
Return on equity%
22.72
21.39
22.59
23.55
23.43
22.52
23.67
21.67
22.73
20.11
2.20
22.52
22.65
47
16.11
Return on assets%
19.39
16.74
15.11
12.12
12.19
10.55
9.24
8.55
6.24
7.79
17.62
8.55
11.33
12
0.26
EPS¥
0.40
0.39
0.39
0.38
0.40
0.47
0.45
0.53
0.52
0.50
0.29
4.75%
2.13%
—
18.04
EPS growth%
16.98
18.98
17.28
16.43
17.35
19.03
19.09
18.57
20.68
23.25
23.14
19.09
18.77
48
0.08
Bookvalue per sh¥
0.41
0.47
0.52
0.51
0.50
0.57
0.57
0.55
0.55
0.60
0.06
3.78%
5.03%
—
0.29
FCF per share¥
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.08
0.24
1.50%
4.39%
—
0.24
Dividend per sh¥
0.29
0.26
0.24
0.26
0.24
0.25
0.26
0.27
0.24
0.21
0.24
(2.08%)
(3.12%)
—
11.34
Div yield (avg)%
1.89
3.63
0.91
0.40
1.26
3.01
4.91
2.47
3.84
3.99
13.50
3.84
2.74
73
14.87
Payout ratio%
9.26
6.82
9.78
9.74
11.98
13.91
16.65
16.95
14.95
15.04
6.73
15.04
12.95
30
1.717
Shares (diluted)B
2.337
2.393
2.789
3.083
3.518
3.983
4.666
4.856
5.565
6.320
1.671
12.43%
10.70%
86
4.03
Buyback yield%
13.32
11.17
11.02
12.66
14.73
15.90
15.71
15.38
14.78
13.06
20.17
15.38
14.02
19
0.874
D/E ratiox
1.568
1.763
2.025
1.984
1.891
2.085
1.902
1.946
2.114
1.936
0.661
1.946
1.941
28
1.050
Enterprise value¥B
1.451
1.531
1.433
1.388
1.344
1.423
1.633
1.518
1.543
1.488
1.011
2.06%
0.51%
30
0.646
LT debt¥B
0.066
0.068
0.070
0.073
0.065
0.066
0.066
0.068
0.059
0.064
1.088
(0.02%)
0.16%
87
Revenue
¥1.324B
1.77%
1.00×
Cost of revenue
¥757.6M
1.52%
0.98×
Operating expenses
¥310.3M
1.77%
1.00×
Property and equipment
14.15%
Spread over hurdle
50.23%