0.189
Revenue¥B
0.779
0.835
0.910
0.979
1.048
1.105
1.205
1.287
1.375
1.491
0.193
7.31%
7.30%
52
10.83
Revenue growth%
26.06
27.28
29.44
28.83
30.88
28.79
31.53
29.47
27.66
26.47
11.60
28.79
28.81
48
6.71
Gross margin%
6.46
6.40
3.64
0.88
2.09
4.05
2.51
1.39
0.40
0.40
25.06
1.39
2.30
43
21.94
Operating margin%
11.78
14.43
15.46
13.07
10.30
9.41
10.45
11.30
13.27
12.43
2.52
11.30
12.11
31
4.03
Net margin%
18.81
21.31
20.42
18.16
16.80
14.89
13.86
14.93
13.92
12.99
13.37
13.92
15.87
41
13.77
P/E ratio (avg)x
6.544
7.034
6.678
6.731
5.889
5.491
4.902
4.222
3.886
3.604
11.73
4.222
5.690
15
37.94
EV/EBITx
67.47
76.48
76.72
79.02
89.70
88.64
92.86
103.5
122.4
136.5
20.18
103.5
89.17
79
20.78
FCF yield (avg)%
35.95
37.89
37.81
38.05
38.35
37.92
37.63
36.72
38.28
36.97
29.87
37.63
37.85
76
4.15
FCF margin%
16.45
14.40
14.45
11.93
11.37
10.48
10.07
11.41
11.17
10.35
4.55
10.48
11.39
58
1.359
FCF / Net incomex
1.535
1.534
1.384
1.450
1.533
1.391
1.424
1.401
1.392
1.222
1.659
1.392
1.413
85
3.84
ROIC%
1.91
3.30
0.73
1.41
0.40
1.50
2.00
0.40
2.82
1.37
27.25
1.50
1.46
44
19.02
Return on equity%
16.34
18.87
17.27
19.86
21.66
22.79
22.07
24.61
25.74
26.31
17.54
24.61
21.87
44
18.13
Return on assets%
21.57
19.84
19.16
16.94
15.10
12.75
13.76
14.83
17.04
14.39
16.01
14.39
16.02
27
0.74
EPS¥
0.78
0.79
0.81
0.81
0.85
0.78
0.74
0.67
0.59
0.58
0.77
(7.15%)
(3.33%)
—
5.92
EPS growth%
15.58
15.24
16.68
17.30
15.00
14.02
12.97
13.65
11.22
9.60
25.09
12.97
14.51
10
0.38
Bookvalue per sh¥
0.85
0.75
0.77
0.79
0.88
0.84
0.81
0.85
0.75
0.80
0.75
(1.91%)
0.11%
—
0.29
FCF per share¥
0.33
0.36
0.38
0.34
0.34
0.30
0.31
0.31
0.35
0.38
0.98
2.53%
0.58%
—
0.56
Dividend per sh¥
0.96
1.10
1.18
1.36
1.45
1.39
1.56
1.79
1.91
1.80
0.47
4.35%
5.61%
—
15.47
Div yield (avg)%
7.63
7.48
9.76
8.41
9.09
8.04
10.12
9.02
10.49
10.22
4.42
10.12
9.05
82
5.44
Payout ratio%
9.42
11.22
10.39
10.30
11.85
13.41
16.02
14.74
12.55
12.72
23.15
13.41
12.20
7
1.062
Shares (diluted)B
1.318
1.413
1.671
1.902
2.076
2.439
2.837
3.300
3.319
3.448
1.069
10.68%
12.06%
42
9.61
Buyback yield%
9.38
11.31
9.14
9.47
9.69
11.70
13.10
11.19
12.38
12.38
28.07
12.38
11.25
67
0.440
D/E ratiox
0.452
0.497
0.488
0.469
0.538
0.614
0.659
0.783
0.773
0.850
1.070
0.773
0.576
46
1.557
Enterprise value¥B
1.214
1.320
1.359
1.526
1.536
1.596
1.689
1.804
2.143
2.602
1.554
11.12%
9.85%
71
1.825
LT debt¥B
0.144
0.132
0.142
0.139
0.125
0.133
0.138
0.129
0.123
0.112
1.323
(2.11%)
(1.92%)
42
Revenue
¥1.491B
7.30%
1.00×
Cost of revenue
¥932.4M
7.09%
0.98×
Operating expenses
¥227.7M
7.09%
0.98×
Property and equipment
14.38%
Spread over hurdle
31.49%