0.169
Revenue¥B
0.619
0.663
0.717
0.795
0.861
0.936
1.017
1.104
1.215
1.323
0.181
8.97%
8.83%
77
18.68
Revenue growth%
27.88
26.26
26.18
23.85
23.60
21.25
18.35
16.51
16.65
18.03
24.79
18.03
22.43
17
7.06
Gross margin%
9.92
10.27
10.71
13.37
14.70
14.92
14.50
16.07
18.06
15.99
20.59
15.99
14.60
71
4.05
Operating margin%
24.12
23.98
24.74
22.85
24.55
26.97
28.07
29.95
28.27
29.62
5.88
28.27
25.85
68
8.84
Net margin%
20.30
22.01
23.26
21.53
21.00
19.52
21.73
23.57
21.88
22.76
14.05
21.88
21.81
9
8.305
P/E ratio (avg)x
39.64
44.47
45.14
46.81
55.49
55.85
56.44
63.48
73.42
80.06
13.32
63.48
55.67
93
23.04
EV/EBITx
31.13
36.72
44.39
44.52
44.07
45.92
46.81
49.38
48.96
58.21
18.80
48.96
45.22
89
27.43
FCF yield (avg)%
18.50
19.92
19.66
18.00
19.64
21.30
20.07
22.56
23.04
20.33
8.26
21.30
20.00
20
20.37
FCF margin%
17.82
17.98
18.80
21.44
21.37
20.44
19.42
21.13
20.37
21.83
12.86
20.44
20.40
7
0.956
FCF / Net incomex
0.411
0.470
0.530
0.506
0.524
0.576
0.547
0.615
0.630
0.605
1.077
0.605
0.539
41
17.62
ROIC%
13.78
11.27
10.77
8.71
10.36
8.03
7.43
6.85
7.49
8.63
28.90
7.49
8.67
40
8.49
Return on equity%
26.23
27.29
26.64
28.85
30.73
32.81
35.09
32.91
32.63
33.09
29.32
32.91
31.68
49
27.50
Return on assets%
5.30
6.64
8.11
8.73
7.97
6.16
7.99
8.39
8.59
5.86
22.17
7.99
7.98
13
0.90
EPS¥
0.54
0.59
0.53
0.52
0.50
0.50
0.54
0.49
0.49
0.43
0.96
(2.90%)
(0.95%)
—
9.69
EPS growth%
9.56
10.67
10.82
11.10
11.26
9.35
11.97
14.69
15.12
13.72
13.59
13.72
11.18
10
1.06
Bookvalue per sh¥
0.12
0.11
0.11
0.11
0.11
0.11
0.10
0.09
0.09
0.08
1.09
(4.88%)
(4.04%)
—
0.43
FCF per share¥
0.53
0.52
0.46
0.51
0.49
0.51
0.54
0.48
0.49
0.47
0.53
(1.20%)
(2.28%)
—
0.57
Dividend per sh¥
0.44
0.49
0.44
0.46
0.41
0.40
0.36
0.39
0.38
0.43
0.50
0.61%
(0.04%)
—
9.49
Div yield (avg)%
8.26
10.72
11.66
12.21
11.46
9.36
9.13
9.18
7.58
10.28
5.99
9.18
9.82
21
22.46
Payout ratio%
20.08
20.14
19.05
21.88
23.21
25.44
23.07
23.79
24.97
24.43
18.27
24.43
23.14
82
0.412
Shares (diluted)B
0.628
0.715
0.833
0.799
0.870
0.964
1.001
1.049
1.002
0.954
0.434
1.86%
5.38%
10
10.45
Buyback yield%
30.65
28.52
26.13
27.50
28.84
28.43
30.31
30.35
32.98
32.67
15.44
30.35
29.57
57
0.410
D/E ratiox
1.831
1.819
2.114
2.517
2.722
3.238
3.735
4.441
5.197
5.471
1.210
4.441
2.980
13
0.845
Enterprise value¥B
1.302
1.320
1.268
1.166
1.232
1.322
1.274
1.344
1.198
1.192
1.302
(0.66%)
(2.23%)
93
1.520
LT debt¥B
0.705
0.727
0.740
0.755
0.900
0.921
0.934
1.035
1.045
1.049
1.677
3.11%
4.41%
26
Revenue
¥1.323B
8.83%
1.00×
Cost of revenue
¥869.6M
9.00%
1.02×
Operating expenses
¥147.6M
7.63%
0.89×
Property and equipment
16.23%
Spread over hurdle
(5.03%)