0.157
Revenue¥B
1.363
1.502
1.641
1.798
1.920
2.104
2.270
2.429
2.588
2.847
0.170
8.20%
8.68%
82
24.95
Revenue growth%
9.73
7.44
8.52
8.47
7.34
6.88
3.90
2.01
0.77
2.84
11.71
2.84
7.11
49
7.40
Gross margin%
14.40
11.56
10.68
12.24
13.69
12.13
14.46
14.83
14.54
13.84
10.05
14.46
13.77
33
20.88
Operating margin%
15.68
17.29
18.32
21.15
22.27
19.50
16.58
17.07
15.74
13.26
27.60
16.58
17.18
32
28.74
Net margin%
7.42
4.81
2.15
1.98
0.40
1.44
1.21
0.40
0.40
0.40
27.34
0.40
1.32
71
33.99
P/E ratio (avg)x
13.35
13.35
13.81
14.61
13.81
15.83
17.34
15.79
15.17
16.76
14.07
15.83
14.89
45
25.35
EV/EBITx
10.46
9.826
8.579
7.431
7.890
7.887
7.865
6.973
6.244
6.140
36.28
6.973
7.876
22
16.17
FCF yield (avg)%
18.96
20.91
23.79
22.68
23.85
24.86
27.21
24.27
25.59
25.45
9.75
25.45
24.06
61
19.63
FCF margin%
8.76
7.02
7.21
6.70
3.74
4.39
6.16
8.32
6.48
4.26
15.78
6.16
6.59
60
1.542
FCF / Net incomex
0.414
0.421
0.436
0.461
0.506
0.567
0.560
0.641
0.688
0.790
1.182
0.641
0.533
41
29.76
ROIC%
10.86
9.38
6.80
8.51
5.80
5.74
3.53
2.68
1.70
0.40
3.89
2.68
5.77
6
11.90
Return on equity%
8.73
8.52
8.31
9.21
8.23
8.37
6.43
4.97
4.52
5.65
13.42
5.65
8.27
61
14.82
Return on assets%
12.86
13.83
14.18
16.93
15.70
13.75
16.60
18.33
16.23
13.78
27.41
16.23
14.94
62
0.30
EPS¥
0.15
0.15
0.18
0.17
0.20
0.20
0.23
0.25
0.28
0.32
0.31
9.97%
8.51%
—
28.12
EPS growth%
9.53
7.10
9.76
9.44
6.82
8.62
10.48
11.10
9.67
11.27
11.99
10.48
9.60
18
0.15
Bookvalue per sh¥
0.17
0.16
0.17
0.18
0.18
0.18
0.19
0.19
0.22
0.23
0.12
4.60%
2.49%
—
0.18
FCF per share¥
0.07
0.07
0.06
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.08
(2.02%)
(3.16%)
—
0.26
Dividend per sh¥
0.22
0.21
0.22
0.24
0.25
0.25
0.22
0.20
0.18
0.16
0.23
(8.56%)
(3.40%)
—
3.94
Div yield (avg)%
20.43
21.38
21.89
24.60
23.34
21.51
21.54
19.16
17.98
15.08
13.18
19.16
21.44
25
29.55
Payout ratio%
14.52
14.02
11.63
9.56
10.37
10.39
9.33
8.14
6.02
4.11
26.08
8.14
9.96
20
1.755
Shares (diluted)B
2.043
2.193
2.081
2.125
1.924
1.772
1.751
1.825
1.833
1.693
1.792
(2.53%)
(1.23%)
67
3.96
Buyback yield%
21.61
21.38
22.51
20.77
21.88
24.55
22.93
24.77
24.87
26.52
24.63
24.77
22.72
87
1.433
D/E ratiox
0.877
0.844
0.841
0.805
0.844
0.833
0.769
0.798
0.710
0.757
1.384
0.769
0.819
81
1.318
Enterprise value¥B
1.041
1.056
1.140
1.161
1.031
1.125
1.253
1.213
1.284
1.142
1.085
2.05%
0.78%
23
1.494
LT debt¥B
0.969
0.956
1.039
0.950
0.983
1.092
1.187
1.294
1.194
1.241
1.575
4.78%
3.14%
61
Revenue
¥2.847B
8.68%
1.00×
Cost of revenue
¥1.993B
8.89%
1.02×
Operating expenses
¥538.3M
8.07%
0.94×
Property and equipment
17.10%
Spread over hurdle
(1.85%)