0.192
Revenue¥B
0.780
0.838
0.903
0.973
1.044
1.105
1.159
1.226
1.287
1.363
0.210
5.46%
6.50%
35
5.32
Revenue growth%
9.19
9.97
8.83
7.99
8.54
9.92
7.32
8.72
8.89
10.25
19.35
8.89
8.86
12
20.02
Gross margin%
21.89
21.24
21.03
18.77
21.74
23.10
20.63
19.46
21.29
23.83
29.72
21.29
21.27
65
28.08
Operating margin%
30.09
28.35
25.65
23.11
26.00
26.80
27.75
24.91
24.70
24.36
4.78
24.91
25.82
60
16.39
Net margin%
20.21
22.37
21.07
23.78
26.40
23.68
25.77
27.87
29.93
28.15
3.11
27.87
24.78
93
23.36
P/E ratio (avg)x
23.49
25.56
24.89
25.93
27.77
26.69
30.12
28.24
26.21
23.81
7.260
26.69
26.07
63
33.00
EV/EBITx
6.561
6.525
5.930
5.659
5.029
5.306
5.155
4.634
5.094
4.710
31.47
5.094
5.231
31
18.67
FCF yield (avg)%
19.16
19.98
22.76
21.68
20.69
22.59
19.90
17.49
17.39
16.65
15.19
17.49
19.94
64
6.12
FCF margin%
12.92
15.01
12.83
15.58
14.65
17.35
20.25
21.72
22.84
20.85
29.32
20.85
16.46
29
1.594
FCF / Net incomex
1.658
1.637
1.621
1.794
1.939
2.210
2.622
2.927
3.251
3.715
0.693
2.927
2.075
77
19.61
ROIC%
5.74
7.53
5.30
2.62
0.40
0.40
0.40
0.40
0.40
0.77
20.31
0.40
0.59
90
23.76
Return on equity%
3.56
3.76
1.38
0.40
0.40
1.44
0.54
2.73
3.44
5.13
28.44
2.73
2.08
15
29.03
Return on assets%
27.90
29.02
27.30
26.33
24.48
24.58
22.68
20.88
22.20
24.11
23.49
22.68
24.53
85
1.61
EPS¥
1.25
1.12
1.02
0.97
0.93
0.92
0.96
1.04
0.93
0.82
1.74
(2.36%)
(4.32%)
—
28.01
EPS growth%
9.91
7.32
5.71
7.70
9.43
10.65
9.92
11.35
11.45
11.19
22.90
11.19
9.91
37
1.66
Bookvalue per sh¥
1.92
1.79
1.85
1.94
1.78
2.03
1.85
2.00
1.93
1.90
1.63
1.33%
0.82%
—
1.03
FCF per share¥
1.37
1.37
1.22
1.25
1.31
1.24
1.11
1.09
1.01
1.10
0.40
(3.40%)
(2.91%)
—
0.77
Dividend per sh¥
2.21
2.19
2.19
2.26
2.48
2.49
2.75
2.78
2.63
2.80
0.71
2.45%
2.00%
—
6.38
Div yield (avg)%
3.24
3.33
0.64
0.40
2.64
0.40
0.40
1.66
1.98
3.51
26.87
1.66
1.82
15
18.47
Payout ratio%
23.28
23.93
21.64
18.91
17.76
15.11
16.45
15.62
13.63
15.50
6.97
15.50
17.10
42
0.485
Shares (diluted)B
0.674
0.669
0.687
0.798
0.844
0.890
0.932
1.065
1.135
1.157
0.477
6.52%
6.91%
17
14.39
Buyback yield%
14.16
13.56
15.65
14.35
14.42
13.57
11.88
12.19
14.13
13.17
27.23
13.17
13.85
29
1.770
D/E ratiox
2.394
2.633
2.621
2.876
2.914
2.875
3.076
3.517
4.005
4.513
0.942
3.517
2.895
33
0.288
Enterprise value¥B
0.761
0.809
0.776
0.853
0.932
1.002
0.972
0.916
0.842
0.932
0.866
0.01%
3.32%
93
0.961
LT debt¥B
0.358
0.386
0.411
0.427
0.444
0.465
0.526
0.518
0.617
0.630
1.044
7.23%
7.23%
67
Revenue
¥1.363B
6.50%
1.00×
Cost of revenue
¥905.3M
6.49%
1.00×
Operating expenses
¥242.1M
6.87%
1.04×
Property and equipment
14.75%
Spread over hurdle
(0.93%)