1.183
Revenue¥B
0.655
0.688
0.719
0.725
0.747
0.762
0.792
0.815
0.828
0.863
1.209
2.91%
2.88%
41
4.81
Revenue growth%
15.99
15.79
13.43
12.71
10.96
10.62
7.90
10.83
12.52
11.60
22.27
10.83
12.06
7
13.69
Gross margin%
6.90
5.80
5.36
7.06
9.64
8.44
6.51
6.17
7.05
5.21
7.87
6.51
6.71
82
8.91
Operating margin%
16.07
14.39
15.04
17.65
15.67
17.09
19.82
22.38
19.90
21.76
16.55
19.90
17.37
11
4.48
Net margin%
15.06
15.05
16.89
16.17
15.90
16.91
18.18
20.10
19.53
19.84
18.85
19.53
16.90
66
34.45
P/E ratio (avg)x
14.84
15.81
17.23
17.89
21.31
21.90
23.23
23.93
26.72
28.20
34.94
23.93
21.61
26
32.94
EV/EBITx
43.27
47.51
49.11
50.31
54.93
61.64
65.73
66.55
68.04
77.86
7.479
66.55
58.28
46
12.55
FCF yield (avg)%
23.56
25.23
23.97
24.17
23.12
25.83
23.00
22.08
21.85
19.02
21.03
22.08
23.34
31
29.99
FCF margin%
20.03
18.76
20.27
20.93
18.95
20.18
22.84
24.02
24.31
23.11
8.70
23.11
20.60
48
0.826
FCF / Net incomex
0.428
0.470
0.418
0.415
0.413
0.424
0.410
0.395
0.399
0.364
1.664
0.399
0.414
51
7.55
ROIC%
29.17
30.87
30.68
32.09
31.10
29.96
30.86
28.52
28.46
29.47
20.85
29.47
30.32
34
20.72
Return on equity%
6.85
6.85
6.67
6.68
7.84
6.78
6.24
7.94
10.72
9.14
24.14
7.94
6.85
36
3.64
Return on assets%
2.17
4.94
4.53
3.04
4.11
3.76
2.87
0.46
0.40
1.12
24.22
1.12
2.96
57
0.28
EPS¥
0.13
0.14
0.16
0.16
0.16
0.18
0.19
0.20
0.20
0.20
0.30
5.09%
6.38%
—
15.55
EPS growth%
33.60
31.07
29.59
27.52
29.00
26.25
25.07
25.94
28.29
28.38
20.34
26.25
28.34
35
0.52
Bookvalue per sh¥
0.47
0.44
0.38
0.33
0.30
0.29
0.28
0.29
0.25
0.22
0.11
(5.78%)
(6.93%)
—
0.62
FCF per share¥
0.52
0.55
0.62
0.66
0.75
0.73
0.72
0.82
0.86
0.83
0.16
1.92%
6.44%
—
0.10
Dividend per sh¥
0.65
0.72
0.70
0.79
0.77
0.85
0.99
1.08
1.22
1.17
0.34
8.58%
6.88%
—
4.82
Div yield (avg)%
19.56
21.23
19.94
19.03
20.36
21.30
21.66
19.07
17.84
16.96
6.15
19.07
19.75
59
3.62
Payout ratio%
35.94
33.02
31.67
30.28
30.84
33.51
33.81
34.44
36.60
34.49
3.71
34.44
33.66
75
1.306
Shares (diluted)B
1.287
1.381
1.554
1.479
1.619
1.588
1.712
1.573
1.436
1.566
1.313
(0.66%)
2.84%
43
7.01
Buyback yield%
27.26
25.62
27.60
26.90
28.94
30.35
31.77
34.14
35.35
32.76
11.80
32.76
29.65
59
0.481
D/E ratiox
0.591
0.631
0.671
0.717
0.662
0.612
0.619
0.635
0.610
0.565
0.101
0.612
0.625
33
223.3
Enterprise value¥M
317.5
291.0
259.8
253.0
274.0
260.1
272.9
245.5
233.8
253.1
979.4
(1.57%)
(2.73%)
92
0.275
LT debt¥B
0.900
0.914
0.925
1.020
1.023
1.010
1.192
1.306
1.380
1.430
0.842
6.94%
5.96%
56
Revenue
¥862.5M
2.88%
1.00×
Cost of revenue
¥585.4M
3.07%
1.02×
Operating expenses
¥178.7M
2.59%
0.97×
Property and equipment
16.43%
Spread over hurdle
(3.27%)