0.936
Revenue¥B
1.647
1.719
1.757
1.844
1.908
1.998
2.031
2.081
2.124
2.156
1.042
2.47%
2.91%
64
6.98
Revenue growth%
27.41
25.07
26.47
28.16
28.14
30.69
29.34
31.60
32.65
33.89
5.17
31.60
28.75
85
12.02
Gross margin%
1.36
0.40
3.35
5.91
6.24
7.27
6.15
7.18
8.65
8.97
5.89
7.27
6.20
46
13.46
Operating margin%
25.88
23.78
20.90
21.54
20.99
23.99
22.47
19.60
17.42
19.31
16.85
19.60
21.27
30
14.59
Net margin%
30.11
28.83
31.68
29.09
26.23
24.86
22.50
22.52
24.96
22.07
16.64
22.52
25.60
25
25.48
P/E ratio (avg)x
39.95
43.13
42.53
44.99
43.79
48.80
48.68
49.19
45.78
43.16
15.50
48.68
44.39
70
14.82
EV/EBITx
9.259
8.929
8.780
9.488
10.23
10.88
9.794
8.688
8.223
7.626
9.495
8.688
9.094
79
16.40
FCF yield (avg)%
11.32
10.04
8.28
9.17
6.24
7.52
9.83
7.52
5.40
4.00
25.21
7.52
7.90
65
5.68
FCF margin%
13.63
12.33
11.73
12.92
12.49
12.63
12.97
11.37
8.53
6.25
8.44
11.37
12.41
88
0.544
FCF / Net incomex
1.089
1.154
1.158
1.112
1.230
1.164
1.201
1.258
1.312
1.499
0.833
1.258
1.183
80
20.51
ROIC%
10.10
9.24
10.52
10.48
9.01
7.19
8.91
9.88
8.22
10.77
16.90
8.91
9.56
6
24.05
Return on equity%
14.36
12.82
12.16
10.63
9.60
10.32
11.80
14.70
17.57
16.74
14.09
14.70
12.49
87
11.44
Return on assets%
0.40
2.22
4.05
6.48
4.37
7.03
5.93
4.26
6.52
3.87
12.95
5.93
4.32
16
1.57
EPS¥
1.59
1.40
1.34
1.28
1.28
1.23
1.14
1.17
1.12
1.16
1.69
(1.92%)
(4.50%)
—
12.41
EPS growth%
23.34
23.81
22.01
21.73
22.05
19.44
17.68
18.00
18.11
18.67
14.79
18.11
20.58
90
2.19
Bookvalue per sh¥
0.82
0.88
0.80
0.82
0.91
0.87
0.90
0.84
0.84
0.89
0.61
(0.48%)
(0.31%)
—
2.00
FCF per share¥
3.00
2.94
3.38
3.73
4.24
4.76
5.34
5.34
5.38
5.18
1.90
4.11%
6.69%
—
2.16
Dividend per sh¥
0.71
0.67
0.76
0.74
0.71
0.80
0.84
0.85
0.92
0.97
1.89
6.42%
2.68%
—
24.51
Div yield (avg)%
3.67
3.47
2.21
3.01
1.95
0.40
0.40
0.40
0.40
0.40
13.72
0.40
1.18
38
6.79
Payout ratio%
19.36
18.13
15.23
16.29
18.11
17.82
16.51
16.06
18.28
16.15
17.90
16.51
17.17
90
0.752
Shares (diluted)B
0.919
0.887
0.937
1.034
1.013
0.968
0.911
0.875
0.789
0.743
0.758
(6.02%)
(1.82%)
31
28.66
Buyback yield%
13.13
10.96
10.27
10.43
13.07
10.68
11.76
10.66
11.18
8.92
25.19
10.68
10.82
30
0.269
D/E ratiox
1.722
2.014
2.125
2.076
2.085
2.280
2.610
2.692
2.817
2.873
1.603
2.692
2.202
27
1.679
Enterprise value¥B
1.138
1.023
1.000
1.028
1.078
1.049
0.960
0.877
0.873
0.873
0.595
(4.14%)
(2.35%)
78
0.361
LT debt¥B
1.034
1.106
1.118
1.282
1.324
1.527
1.596
1.612
1.615
1.757
0.858
5.82%
4.86%
21
Revenue
¥2.156B
2.91%
1.00×
Cost of revenue
¥1.221B
2.59%
0.97×
Operating expenses
¥389.2M
2.91%
1.00×
Property and equipment
16.47%
Spread over hurdle
43.65%