0.331
Revenue¥B
0.746
0.815
0.899
0.991
1.058
1.118
1.219
1.323
1.417
1.507
0.350
7.33%
8.13%
55
12.64
Revenue growth%
20.14
17.33
14.78
12.27
15.06
15.02
17.62
20.60
18.35
17.04
22.94
17.62
17.18
68
12.60
Gross margin%
19.25
21.45
22.93
20.65
18.07
19.91
17.28
17.18
19.45
19.24
8.02
19.24
19.35
49
3.32
Operating margin%
27.26
28.64
28.33
26.78
26.11
28.95
26.76
25.31
24.87
25.07
5.10
25.31
26.77
75
9.43
Net margin%
29.49
31.85
31.48
31.85
30.43
31.27
33.50
32.63
30.21
31.41
9.10
31.41
31.44
50
16.76
P/E ratio (avg)x
58.32
67.06
80.59
95.48
106.3
121.7
130.2
145.2
161.7
169.7
15.82
145.2
114.0
22
36.58
EV/EBITx
38.78
37.81
36.55
36.75
40.94
47.62
54.85
60.88
63.00
59.69
19.79
59.69
44.28
5
18.97
FCF yield (avg)%
23.05
20.56
22.32
20.70
21.94
24.53
23.00
21.47
18.78
17.86
22.07
21.47
21.71
21
8.83
FCF margin%
30.46
31.15
28.25
25.77
25.35
23.29
23.18
23.01
21.14
23.53
27.10
23.18
24.44
25
1.732
FCF / Net incomex
1.159
1.173
1.288
1.154
1.237
1.112
1.200
1.067
1.161
1.261
0.145
1.161
1.167
70
20.20
ROIC%
19.74
20.56
20.03
21.51
22.65
22.70
21.74
20.27
19.11
17.12
5.41
20.27
20.41
16
12.78
Return on equity%
15.42
13.44
16.12
17.64
16.75
18.51
20.87
22.33
21.90
22.33
15.01
21.90
18.08
42
26.15
Return on assets%
16.99
18.41
17.12
14.19
12.28
14.95
12.89
11.60
9.21
7.90
10.51
11.60
13.54
15
0.30
EPS¥
0.28
0.29
0.31
0.30
0.27
0.29
0.27
0.24
0.24
0.23
0.32
(3.09%)
(2.98%)
—
13.35
EPS growth%
8.03
9.70
7.70
10.36
11.08
13.47
12.13
11.70
13.30
15.14
19.07
13.30
11.39
48
0.43
Bookvalue per sh¥
0.21
0.23
0.25
0.23
0.23
0.23
0.20
0.20
0.22
0.22
0.57
(1.28%)
(0.07%)
—
0.57
FCF per share¥
0.39
0.42
0.37
0.36
0.35
0.33
0.36
0.36
0.39
0.42
0.26
3.65%
(0.19%)
—
0.14
Dividend per sh¥
0.44
0.48
0.56
0.54
0.54
0.52
0.52
0.53
0.60
0.56
0.58
0.76%
3.92%
—
27.36
Div yield (avg)%
26.46
24.55
26.66
24.65
24.92
27.06
27.40
25.43
27.12
27.35
25.76
27.12
26.56
20
13.54
Payout ratio%
20.18
19.14
16.89
16.51
17.53
17.71
14.91
15.97
13.68
12.61
15.76
14.91
16.70
70
1.142
Shares (diluted)B
0.862
0.750
0.676
0.642
0.580
0.623
0.598
0.529
0.457
0.484
1.183
(3.57%)
(6.27%)
68
23.39
Buyback yield%
18.07
17.74
16.51
15.82
16.66
16.81
16.78
19.41
21.27
19.29
15.06
19.29
17.28
21
1.323
D/E ratiox
0.598
0.684
0.786
0.779
0.744
0.727
0.820
0.899
0.868
1.010
0.124
0.868
0.782
20
0.819
Enterprise value¥B
1.596
1.834
1.909
2.060
1.934
1.856
2.100
2.224
2.069
2.325
0.606
3.75%
5.24%
11
1.092
LT debt¥B
1.564
1.356
1.358
1.180
1.016
0.999
1.008
1.092
1.034
0.947
1.394
(1.41%)
(4.51%)
91
Revenue
¥1.507B
8.13%
1.00×
Cost of revenue
¥764.4M
8.24%
1.01×
Operating expenses
¥301.6M
8.38%
1.02×
Property and equipment
13.45%
Spread over hurdle
15.30%