0.262
Revenue¥B
0.867
0.958
1.021
1.100
1.183
1.263
1.396
1.508
1.609
1.726
0.289
7.85%
8.14%
29
17.18
Revenue growth%
10.78
12.72
14.53
16.82
16.84
15.18
15.50
14.59
15.92
17.32
19.24
15.50
15.34
38
24.53
Gross margin%
4.97
3.90
3.93
2.98
5.93
6.68
5.48
7.91
5.83
4.06
3.02
5.83
5.22
49
27.39
Operating margin%
13.77
14.31
13.14
10.37
12.28
9.32
8.72
6.84
9.07
10.88
13.37
9.07
10.63
8
7.12
Net margin%
17.38
17.64
15.46
14.52
17.40
20.00
22.02
22.43
20.08
20.05
8.16
20.08
18.82
54
17.31
P/E ratio (avg)x
6.653
7.141
7.034
7.635
7.778
8.100
8.229
8.572
9.367
10.44
37.09
8.572
7.939
39
25.63
EV/EBITx
18.95
21.11
20.38
19.62
21.54
24.36
24.63
23.02
26.12
28.48
35.13
24.63
22.28
24
19.09
FCF yield (avg)%
12.15
10.10
12.69
11.54
9.87
10.38
7.90
7.18
9.49
6.59
18.39
7.90
9.99
6
15.76
FCF margin%
18.31
17.71
20.11
20.36
21.77
22.13
21.92
19.61
17.13
17.38
23.29
19.61
19.86
77
0.827
FCF / Net incomex
1.000
1.115
1.213
1.276
1.373
1.367
1.439
1.401
1.439
1.657
0.441
1.439
1.370
20
17.54
ROIC%
26.54
25.73
22.88
24.86
24.01
23.96
23.86
21.10
21.26
20.64
15.95
21.26
23.91
66
14.24
Return on equity%
11.86
14.23
12.17
11.02
8.25
8.88
8.45
7.71
9.51
11.78
21.08
8.88
10.27
59
22.62
Return on assets%
29.20
26.94
26.29
29.28
26.45
28.93
31.90
32.46
30.51
29.25
15.24
30.51
29.22
32
0.16
EPS¥
0.26
0.26
0.29
0.33
0.31
0.35
0.35
0.39
0.42
0.46
0.18
8.41%
4.91%
—
28.79
EPS growth%
5.42
5.73
7.71
5.55
3.98
5.29
6.88
8.94
5.98
4.12
25.00
5.98
5.64
54
0.54
Bookvalue per sh¥
0.56
0.59
0.59
0.65
0.64
0.66
0.72
0.67
0.64
0.62
0.56
(0.88%)
1.13%
—
0.41
FCF per share¥
0.55
0.62
0.61
0.69
0.64
0.65
0.64
0.69
0.75
0.69
0.35
1.75%
1.72%
—
0.50
Dividend per sh¥
0.33
0.36
0.35
0.39
0.37
0.40
0.41
0.40
0.36
0.34
0.40
(1.59%)
1.13%
—
16.34
Div yield (avg)%
17.42
16.66
19.24
18.52
20.67
18.03
17.74
18.21
17.02
18.89
16.87
18.03
18.12
85
8.46
Payout ratio%
18.49
21.06
22.16
22.98
22.99
23.31
22.38
21.63
20.51
20.54
20.92
21.63
21.89
77
1.453
Shares (diluted)B
2.010
2.343
2.578
2.463
2.633
2.962
3.000
3.240
3.280
3.681
1.421
6.93%
7.69%
50
14.22
Buyback yield%
13.02
11.93
13.04
15.59
14.29
11.66
11.03
9.42
7.32
4.78
16.39
9.42
11.80
13
1.568
D/E ratiox
1.383
1.683
1.946
2.191
2.152
2.607
2.594
3.071
3.172
3.305
0.843
3.071
2.393
20
0.061
Enterprise value¥B
0.083
0.088
0.089
0.095
0.088
0.088
0.094
0.083
0.087
0.075
1.035
(3.17%)
(0.66%)
60
0.116
LT debt¥B
0.690
0.596
0.527
0.518
0.503
0.522
0.483
0.489
0.439
0.446
1.372
(2.35%)
(5.71%)
81
Revenue
¥1.726B
8.14%
1.00×
Cost of revenue
¥1.008B
8.15%
1.00×
Operating expenses
¥256.8M
8.59%
1.04×
Property and equipment
20.64%
Return on capital
112.48%
Spread over hurdle
104.99%