0.336
Revenue¥B
1.419
1.418
1.410
1.457
1.449
1.450
1.465
1.506
1.565
1.621
0.365
2.27%
1.51%
87
12.41
Revenue growth%
5.29
2.98
1.70
0.40
1.56
2.37
0.59
0.40
0.81
1.00
5.73
0.81
1.28
93
26.25
Gross margin%
6.75
7.82
9.51
12.19
10.26
11.77
11.84
13.26
14.01
13.21
5.47
13.21
11.81
7
22.48
Operating margin%
27.92
28.40
28.98
31.41
32.68
31.15
32.01
31.92
34.46
31.47
11.41
31.92
31.44
92
21.75
Net margin%
27.02
28.03
30.66
28.07
30.56
32.40
33.34
30.82
32.74
32.12
21.19
32.40
30.74
56
6.092
P/E ratio (avg)x
15.33
13.29
12.99
12.36
12.02
11.01
10.99
11.22
10.14
10.28
16.27
10.99
11.62
39
22.86
EV/EBITx
33.26
34.94
32.65
35.33
38.97
42.32
43.81
42.18
39.53
36.19
35.55
42.18
37.58
82
4.94
FCF yield (avg)%
2.22
3.29
5.49
7.30
9.14
9.57
8.86
10.87
12.83
11.83
22.92
10.87
9.00
33
27.49
FCF margin%
22.96
25.60
24.68
25.67
24.27
23.09
24.99
23.14
24.04
22.15
8.18
23.14
24.15
73
0.899
FCF / Net incomex
1.255
1.330
1.311
1.473
1.417
1.536
1.656
1.749
1.979
2.080
1.746
1.749
1.504
23
8.78
ROIC%
11.23
11.48
9.07
9.33
7.79
8.04
5.70
7.73
8.80
9.01
28.66
8.04
8.91
30
25.16
Return on equity%
21.20
18.69
18.48
19.59
19.42
20.37
19.46
18.53
19.91
17.23
21.54
19.46
19.44
32
13.91
Return on assets%
17.20
15.10
12.13
12.59
15.47
16.33
13.59
11.79
12.63
12.64
7.43
12.64
13.12
51
0.67
EPS¥
0.25
0.27
0.30
0.28
0.30
0.30
0.27
0.27
0.29
0.27
0.74
(2.10%)
2.18%
—
11.76
EPS growth%
0.40
1.55
1.24
4.07
4.10
3.91
4.18
4.28
3.42
3.15
10.50
3.91
3.67
13
0.58
Bookvalue per sh¥
0.50
0.56
0.56
0.54
0.50
0.52
0.59
0.62
0.58
0.57
0.67
2.40%
0.84%
—
0.28
FCF per share¥
0.39
0.44
0.45
0.49
0.51
0.53
0.58
0.64
0.75
0.79
0.29
9.07%
7.94%
—
0.21
Dividend per sh¥
0.62
0.70
0.75
0.86
0.92
1.07
1.10
1.14
1.28
1.29
0.30
6.95%
8.51%
—
22.28
Div yield (avg)%
12.61
14.65
17.12
19.35
18.47
17.35
14.47
11.74
13.80
11.96
29.06
13.80
14.56
33
21.57
Payout ratio%
23.99
24.05
23.03
21.79
19.28
19.45
18.35
20.53
19.52
22.43
7.13
19.52
21.16
47
0.635
Shares (diluted)B
0.746
0.774
0.893
0.867
0.867
0.885
1.040
1.024
1.094
1.133
0.638
5.51%
5.57%
68
17.91
Buyback yield%
28.46
30.61
27.71
28.07
30.15
27.24
28.13
26.28
23.54
21.19
10.07
26.28
27.89
42
1.730
D/E ratiox
0.267
0.298
0.355
0.379
0.406
0.395
0.446
0.460
0.467
0.496
0.260
0.460
0.401
84
1.154
Enterprise value¥B
1.840
2.007
2.190
2.181
2.263
2.265
2.598
2.602
2.859
2.813
1.875
4.45%
5.54%
30
1.087
LT debt¥B
0.537
0.470
0.414
0.364
0.398
0.432
0.384
0.362
0.389
0.413
1.416
0.75%
(2.17%)
43
Revenue
¥1.621B
1.51%
1.00×
Cost of revenue
¥1.135B
1.51%
1.00×
Operating expenses
¥325.9M
1.35%
0.98×
Property and equipment
21.79%
Spread over hurdle
13.63%