1.010
Revenue¥B
0.553
0.592
0.617
0.660
0.701
0.749
0.804
0.863
0.910
0.952
1.085
6.31%
6.18%
45
10.41
Revenue growth%
15.51
18.04
16.27
16.48
17.22
15.58
14.94
15.72
14.30
15.13
7.34
15.13
15.65
49
5.40
Gross margin%
11.57
9.03
6.63
5.59
3.24
1.16
0.75
2.06
2.82
0.96
28.71
1.16
3.03
11
20.83
Operating margin%
3.15
1.32
0.40
0.40
0.40
0.40
0.40
2.83
0.40
0.40
8.14
0.40
0.40
7
20.81
Net margin%
16.53
18.61
20.31
17.48
15.87
13.33
14.22
11.92
11.07
11.66
25.87
11.92
15.05
37
20.24
P/E ratio (avg)x
18.50
15.77
16.04
17.20
18.34
17.58
18.30
18.30
17.16
17.59
14.19
17.59
17.59
87
25.77
EV/EBITx
14.24
14.45
13.59
14.70
16.25
17.28
17.49
15.75
16.94
17.67
7.622
17.28
16.00
72
23.35
FCF yield (avg)%
23.06
25.96
28.62
29.92
27.28
25.49
28.41
31.40
28.67
27.71
2.26
28.41
28.06
11
3.44
FCF margin%
22.47
24.43
25.07
25.64
22.68
24.28
22.47
20.69
22.31
21.13
4.87
22.31
22.57
38
0.788
FCF / Net incomex
2.089
2.272
2.235
2.572
2.432
2.507
2.479
2.474
2.386
2.571
0.310
2.479
2.453
6
21.07
ROIC%
13.92
12.61
15.28
17.78
16.27
17.36
18.07
19.59
18.35
20.29
3.88
18.35
17.57
77
11.71
Return on equity%
21.56
23.24
23.60
21.37
21.36
23.50
24.82
27.61
29.53
27.93
11.71
27.61
23.55
53
19.17
Return on assets%
27.95
28.24
28.77
29.48
27.54
26.98
27.38
29.33
31.09
33.54
23.31
29.33
28.51
73
0.10
EPS¥
0.35
0.36
0.35
0.38
0.44
0.44
0.46
0.52
0.53
0.60
0.11
6.21%
6.70%
—
18.53
EPS growth%
6.32
5.87
3.72
3.34
2.80
1.60
2.33
4.77
6.85
6.99
10.28
4.77
4.25
84
0.33
Bookvalue per sh¥
0.48
0.48
0.49
0.53
0.50
0.48
0.44
0.43
0.44
0.48
0.39
(0.94%)
0.69%
—
0.45
FCF per share¥
0.89
0.97
0.96
1.02
1.07
1.05
1.22
1.39
1.67
1.84
0.58
11.57%
8.01%
—
0.48
Dividend per sh¥
0.60
0.55
0.61
0.59
0.52
0.51
0.49
0.51
0.54
0.54
0.24
0.67%
(0.16%)
—
7.00
Div yield (avg)%
19.68
22.31
21.04
19.09
20.75
20.15
23.07
21.62
20.26
23.14
27.00
21.62
20.89
44
14.32
Payout ratio%
13.39
16.28
15.63
17.59
14.87
12.24
14.41
16.99
15.62
14.42
26.34
14.42
15.24
31
0.996
Shares (diluted)B
1.142
1.292
1.290
1.465
1.583
1.750
1.622
1.872
2.124
2.162
0.966
6.43%
8.03%
44
27.62
Buyback yield%
24.00
23.69
22.57
21.75
19.91
20.22
21.14
21.43
19.79
20.37
23.16
20.37
21.29
9
0.607
D/E ratiox
0.783
0.816
0.784
0.764
0.704
0.623
0.645
0.620
0.544
0.535
1.513
0.620
0.675
66
0.933
Enterprise value¥B
0.957
1.009
1.187
1.286
1.481
1.699
1.841
2.069
2.055
2.104
0.259
7.27%
8.54%
72
0.318
LT debt¥B
0.538
0.635
0.632
0.620
0.719
0.856
0.964
1.051
1.238
1.408
0.525
14.37%
11.36%
87
Revenue
¥952.1M
6.18%
1.00×
Cost of revenue
¥466.4M
5.67%
0.95×
Operating expenses
¥173.7M
7.11%
1.09×
Property and equipment
13.81%
Spread over hurdle
32.24%