0.552
Revenue¥B
0.867
0.890
0.890
0.920
0.959
0.986
1.025
1.072
1.100
1.147
0.599
3.63%
3.12%
22
16.49
Revenue growth%
8.42
11.22
13.64
13.57
11.30
13.33
12.71
12.45
12.73
12.74
18.59
12.73
12.72
35
16.97
Gross margin%
24.84
22.25
21.73
23.49
24.89
25.07
26.97
29.21
31.90
31.99
12.93
29.21
24.98
36
18.45
Operating margin%
0.40
0.40
0.40
0.40
1.03
0.40
1.89
4.68
6.56
9.08
5.90
4.68
0.71
26
6.94
Net margin%
10.11
12.35
12.52
10.84
8.15
7.57
8.57
10.62
9.81
10.80
3.78
9.81
10.36
51
15.48
P/E ratio (avg)x
35.52
40.49
43.72
50.64
49.42
50.51
48.81
52.30
57.52
55.44
7.204
52.30
49.97
53
35.03
EV/EBITx
26.50
29.51
28.70
28.74
31.14
35.44
38.13
40.37
43.93
49.13
37.95
40.37
33.29
36
23.39
FCF yield (avg)%
14.85
12.37
9.77
8.16
9.73
7.67
5.74
3.16
5.56
3.16
29.92
5.56
7.91
91
2.86
FCF margin%
30.63
31.90
30.61
28.85
29.80
30.63
32.17
32.73
31.71
32.66
27.27
32.17
31.17
69
0.959
FCF / Net incomex
0.359
0.335
0.356
0.373
0.385
0.370
0.396
0.395
0.392
0.437
1.147
0.395
0.379
40
12.15
ROIC%
29.87
31.42
32.70
33.64
32.85
32.91
30.83
31.91
32.39
34.47
24.63
32.39
32.55
21
6.66
Return on equity%
15.13
17.73
20.38
20.24
20.72
23.72
21.95
23.56
20.78
22.73
18.22
22.73
20.75
82
7.00
Return on assets%
5.79
6.74
6.57
7.82
7.68
5.85
2.89
1.41
0.40
0.61
15.54
1.41
5.82
32
2.75
EPS¥
2.66
2.85
2.87
3.13
3.37
3.90
4.46
4.95
5.84
6.97
2.93
15.66%
11.59%
—
8.61
EPS growth%
26.23
24.41
21.88
21.65
21.59
19.62
19.09
20.76
20.40
17.89
17.54
19.62
21.18
53
2.41
Bookvalue per sh¥
0.78
0.72
0.78
0.74
0.75
0.71
0.67
0.67
0.64
0.63
2.07
(3.48%)
(1.49%)
—
2.91
FCF per share¥
3.33
3.11
3.21
3.02
3.27
3.09
3.20
2.97
2.88
2.81
2.50
(3.02%)
(1.98%)
—
1.18
Dividend per sh¥
0.63
0.67
0.63
0.63
0.58
0.57
0.55
0.57
0.60
0.65
0.52
2.37%
(1.21%)
—
25.51
Div yield (avg)%
13.43
15.12
18.01
18.43
17.25
14.78
11.98
9.00
8.26
9.71
23.46
9.71
14.11
10
23.28
Payout ratio%
11.58
9.39
9.68
9.42
6.96
6.74
9.16
6.64
5.25
3.67
5.27
6.64
8.06
68
200.5
Shares (diluted)M
178.9
197.9
182.9
189.9
193.2
209.9
201.3
196.0
199.6
200.2
198.6
0.71%
1.26%
34
14.89
Buyback yield%
6.78
4.92
3.36
1.13
0.40
0.40
0.40
0.40
0.40
2.54
22.61
0.40
0.77
81
1.034
D/E ratiox
1.217
1.104
1.126
1.020
1.039
1.089
0.985
0.956
0.937
0.933
1.705
0.956
1.030
6
0.225
Enterprise value¥B
0.757
0.823
0.888
0.978
1.112
1.193
1.346
1.400
1.422
1.646
0.240
8.17%
7.98%
40
0.381
LT debt¥B
1.002
1.186
1.435
1.530
1.668
1.777
1.790
1.852
1.978
2.020
0.789
3.90%
7.13%
54
Revenue
¥1.147B
3.12%
1.00×
Cost of revenue
¥802.7M
3.12%
1.00×
Operating expenses
¥178.4M
2.44%
0.94×
Property and equipment
19.85%
Spread over hurdle
54.40%