0.561
Revenue¥B
2.396
2.518
2.720
2.869
3.144
3.320
3.636
3.868
4.216
4.479
0.575
7.34%
7.08%
30
12.50
Revenue growth%
11.52
11.80
12.44
14.46
13.57
16.43
18.56
16.15
18.01
15.28
18.22
16.43
14.87
50
10.16
Gross margin%
15.37
13.68
13.43
13.76
12.75
12.95
10.96
11.55
14.15
13.79
17.83
12.95
13.55
63
6.56
Operating margin%
2.63
4.75
4.17
2.88
2.48
1.61
0.40
0.94
0.40
0.95
3.92
0.94
2.04
83
4.25
Net margin%
6.92
9.23
6.24
7.97
10.04
10.02
12.87
9.96
11.27
12.76
22.91
11.27
9.99
45
31.48
P/E ratio (avg)x
18.62
18.48
18.22
18.52
22.01
26.10
29.92
30.02
33.93
35.02
29.33
30.02
24.05
5
14.00
EV/EBITx
17.08
19.07
19.10
19.01
20.34
23.33
25.89
30.36
34.81
38.87
8.422
30.36
21.84
20
29.46
FCF yield (avg)%
1.09
1.75
4.37
5.37
7.35
8.06
7.97
6.56
4.40
5.70
29.76
6.56
5.53
23
7.88
FCF margin%
6.19
7.64
5.34
2.42
3.19
2.37
5.18
7.73
10.40
12.63
7.38
7.73
5.76
78
0.947
FCF / Net incomex
1.594
1.699
1.790
1.850
1.840
1.957
2.011
2.209
2.065
2.143
1.677
2.065
1.903
49
9.95
ROIC%
18.61
17.31
19.50
16.91
15.00
14.00
16.34
15.36
14.42
11.52
8.76
14.42
15.85
36
6.47
Return on equity%
10.68
8.23
5.96
8.41
10.24
10.31
11.20
13.65
16.38
17.96
9.74
13.65
10.50
16
27.34
Return on assets%
22.43
24.58
26.44
28.10
30.40
31.72
31.93
30.70
31.07
30.56
13.08
31.07
30.48
41
1.10
EPS¥
0.28
0.30
0.29
0.29
0.32
0.31
0.33
0.29
0.32
0.29
1.16
(1.97%)
0.89%
—
16.36
EPS growth%
22.88
20.89
22.16
19.66
21.39
22.50
24.85
22.20
22.74
19.83
22.18
22.50
22.18
74
1.04
Bookvalue per sh¥
1.48
1.48
1.80
1.78
1.92
2.27
2.48
2.57
2.72
2.89
0.84
8.56%
8.06%
—
0.92
FCF per share¥
0.76
0.67
0.73
0.67
0.70
0.63
0.59
0.56
0.58
0.60
0.90
(3.14%)
(2.75%)
—
1.22
Dividend per sh¥
0.45
0.47
0.53
0.56
0.63
0.60
0.55
0.54
0.52
0.59
0.91
(1.53%)
2.50%
—
4.45
Div yield (avg)%
8.38
10.69
12.03
13.13
11.94
11.88
9.83
9.39
11.39
13.15
23.65
11.39
11.63
88
10.80
Payout ratio%
0.76
0.40
0.40
2.93
1.48
3.36
1.86
0.78
0.53
2.82
13.15
1.86
1.13
86
0.989
Shares (diluted)B
1.079
1.166
1.168
1.134
1.272
1.433
1.529
1.501
1.422
1.419
1.017
2.23%
2.57%
20
22.92
Buyback yield%
20.85
20.95
22.36
21.53
18.66
16.14
15.68
17.57
16.29
19.10
12.65
16.29
18.88
9
0.169
D/E ratiox
0.720
0.840
0.875
0.979
1.133
1.160
1.181
1.254
1.326
1.386
1.095
1.254
1.147
81
4.251
Enterprise value¥B
1.634
1.485
1.506
1.459
1.387
1.566
1.561
1.504
1.651
1.634
2.142
3.33%
1.36%
18
2.411
LT debt¥B
5.195
5.672
6.134
6.844
7.269
8.516
9.568
10.19
10.40
11.78
3.493
10.14%
8.35%
21
Revenue
¥4.479B
7.08%
1.00×
Cost of revenue
¥3.135B
7.08%
1.00×
Operating expenses
¥849.7M
6.98%
0.99×
Property and equipment
18.80%
Spread over hurdle
(2.64%)