0.650
Revenue¥B
0.510
0.562
0.616
0.652
0.717
0.777
0.845
0.905
0.952
1.022
0.719
7.34%
8.18%
40
24.53
Revenue growth%
14.41
14.42
12.63
12.06
12.65
12.95
11.39
8.80
9.75
11.43
3.78
11.39
12.35
94
26.20
Gross margin%
10.99
8.45
6.96
6.54
6.79
7.85
10.51
11.86
9.21
11.01
25.68
10.51
8.83
39
12.28
Operating margin%
11.01
10.70
11.99
8.99
9.36
10.86
12.14
13.94
13.18
15.87
3.53
13.18
11.50
93
15.23
Net margin%
4.18
1.31
1.88
0.40
1.61
2.38
0.40
0.85
1.92
1.24
8.72
1.24
1.46
54
26.63
P/E ratio (avg)x
15.97
18.14
18.24
21.28
21.79
25.49
28.83
34.37
35.74
40.38
23.61
34.37
23.64
28
27.90
EV/EBITx
36.73
43.77
47.81
55.30
55.96
66.66
69.79
81.55
95.76
93.64
15.91
81.55
61.31
65
27.30
FCF yield (avg)%
28.75
27.41
24.49
22.61
23.59
20.64
18.27
15.57
14.83
13.06
11.86
15.57
21.62
75
3.33
FCF margin%
17.53
16.36
15.69
16.28
14.27
15.78
17.84
20.29
18.59
18.44
11.43
18.44
16.94
76
0.471
FCF / Net incomex
0.796
0.882
0.993
1.114
1.206
1.299
1.354
1.471
1.491
1.378
1.057
1.378
1.253
68
9.78
ROIC%
20.07
19.15
20.89
23.12
20.75
22.09
19.28
22.16
21.63
19.36
20.81
21.63
20.82
83
17.12
Return on equity%
16.83
16.77
17.20
17.54
15.34
16.54
14.09
12.56
10.90
8.69
29.39
12.56
15.94
94
13.33
Return on assets%
4.04
2.44
0.42
1.89
3.88
6.26
4.27
2.48
0.40
2.33
15.04
2.48
2.46
43
0.17
EPS¥
0.42
0.46
0.54
0.60
0.64
0.74
0.75
0.78
0.80
0.89
0.17
6.87%
8.78%
—
14.29
EPS growth%
28.91
29.39
29.95
28.92
28.77
28.92
26.90
24.89
24.73
26.83
10.63
26.83
28.84
12
0.37
Bookvalue per sh¥
0.11
0.14
0.15
0.18
0.20
0.20
0.24
0.25
0.24
0.29
0.26
7.26%
11.56%
—
0.25
FCF per share¥
0.33
0.33
0.37
0.35
0.34
0.35
0.37
0.41
0.41
0.43
0.25
4.95%
3.96%
—
0.28
Dividend per sh¥
0.22
0.20
0.20
0.21
0.24
0.28
0.32
0.34
0.36
0.36
0.29
8.43%
4.56%
—
25.21
Div yield (avg)%
10.78
11.77
9.17
10.63
12.12
11.13
13.88
10.92
12.16
14.58
14.92
12.16
11.45
16
16.01
Payout ratio%
25.47
27.20
24.22
22.01
20.66
19.22
17.11
14.92
16.40
14.97
26.06
16.40
19.94
89
0.995
Shares (diluted)B
1.255
1.282
1.178
1.241
1.263
1.339
1.425
1.517
1.383
1.340
1.047
1.19%
0.56%
89
13.52
Buyback yield%
17.78
17.75
18.21
16.57
19.23
16.40
18.50
15.68
13.59
15.04
26.44
15.68
17.16
89
0.284
D/E ratiox
1.728
1.751
1.734
1.645
1.614
1.655
1.599
1.697
1.752
1.959
0.347
1.697
1.713
69
486.0
Enterprise value¥M
117.4
135.0
149.6
145.3
154.1
142.5
153.6
169.0
185.1
209.9
545.3
6.37%
7.49%
85
902.0
LT debt¥M
732.1
806.8
932.4
910.1
899.0
887.8
833.1
892.3
844.1
932.3
102.1
0.73%
2.43%
59
Revenue
¥1.022B
8.18%
1.00×
Cost of revenue
¥586.8M
8.19%
1.00×
Operating expenses
¥121.3M
8.38%
1.02×
Property and equipment
19.47%
Spread over hurdle
10.69%