0.692
Revenue¥B
0.734
0.764
0.805
0.833
0.856
0.885
0.934
0.978
1.011
1.041
0.756
3.99%
3.82%
12
27.17
Revenue growth%
8.74
8.25
6.06
3.95
5.30
7.21
8.83
8.52
8.17
9.27
25.36
8.52
8.21
20
22.02
Gross margin%
6.45
6.47
7.59
9.18
7.95
8.04
7.93
7.63
7.39
7.84
26.85
7.84
7.73
67
4.56
Operating margin%
3.84
6.21
5.79
4.46
6.82
7.67
6.59
6.04
4.27
4.29
9.96
6.04
5.92
27
6.83
Net margin%
29.87
28.19
27.25
25.08
27.22
27.36
28.55
28.61
27.06
27.10
8.05
27.36
27.31
5
28.48
P/E ratio (avg)x
24.71
24.57
24.85
26.87
31.53
32.67
33.72
34.56
35.29
41.72
15.11
34.56
32.10
85
35.43
EV/EBITx
12.49
12.05
13.18
11.86
11.62
12.09
10.97
9.782
9.281
10.26
24.82
10.26
11.74
85
26.65
FCF yield (avg)%
17.55
20.51
18.15
15.29
15.88
13.96
14.19
11.83
10.65
8.37
21.16
11.83
14.74
9
15.15
FCF margin%
18.73
19.74
18.81
20.52
21.61
20.51
23.12
24.38
22.29
20.16
25.16
22.29
20.51
25
0.861
FCF / Net incomex
0.378
0.425
0.458
0.485
0.453
0.438
0.395
0.446
0.506
0.488
1.387
0.446
0.449
68
15.58
ROIC%
17.32
18.12
17.58
18.62
17.08
17.95
18.48
17.19
17.83
14.96
2.96
17.83
17.70
49
29.62
Return on equity%
19.62
21.73
21.55
20.16
18.81
21.07
19.33
17.44
16.17
17.67
11.52
17.67
19.47
15
28.11
Return on assets%
0.40
0.43
0.40
0.40
0.40
0.40
1.90
0.40
0.44
2.21
22.63
0.44
0.40
19
0.35
EPS¥
0.67
0.77
0.85
0.91
0.97
1.09
1.16
1.21
1.24
1.18
0.38
4.11%
6.27%
—
15.73
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
2.14
3.91
5.34
5.50
6.00
3.91
0.40
14
0.57
Bookvalue per sh¥
0.20
0.22
0.25
0.22
0.21
0.21
0.21
0.19
0.17
0.17
0.57
(3.82%)
(2.64%)
—
0.24
FCF per share¥
0.84
0.88
0.88
0.87
1.03
1.21
1.39
1.45
1.63
1.64
0.53
9.68%
7.14%
—
0.32
Dividend per sh¥
0.39
0.42
0.48
0.53
0.57
0.67
0.65
0.63
0.60
0.69
0.45
3.69%
7.05%
—
19.47
Div yield (avg)%
17.27
15.29
13.08
15.36
17.63
16.02
14.58
17.53
17.09
19.29
8.04
17.09
16.56
45
5.21
Payout ratio%
8.16
5.23
3.52
4.92
6.24
5.82
7.17
9.28
6.66
8.51
28.86
7.17
6.45
78
1.837
Shares (diluted)B
1.422
1.459
1.524
1.299
1.369
1.283
1.352
1.277
1.225
1.130
1.832
(3.76%)
(3.01%)
15
11.88
Buyback yield%
25.81
26.84
26.02
26.60
25.64
24.29
22.67
21.21
19.61
17.70
2.84
21.21
24.97
29
1.597
D/E ratiox
1.250
1.354
1.505
1.549
1.453
1.305
1.180
1.111
1.004
1.012
1.074
1.111
1.277
63
479.9
Enterprise value¥M
347.3
344.0
350.9
366.5
340.7
319.2
339.1
355.2
313.6
304.2
261.9
(2.24%)
(0.90%)
89
0.720
LT debt¥B
1.492
1.487
1.676
1.854
1.839
1.797
1.867
1.941
1.975
2.341
0.131
4.94%
6.18%
6
Revenue
¥1.041B
3.82%
1.00×
Cost of revenue
¥682.3M
3.77%
0.99×
Operating expenses
¥247.4M
3.59%
0.98×
Property and equipment
16.01%
Spread over hurdle
(4.49%)