0.665
Revenue¥B
0.531
0.574
0.614
0.658
0.716
0.764
0.829
0.904
0.981
1.033
0.692
7.61%
7.41%
50
17.42
Revenue growth%
17.66
14.69
16.59
17.02
18.03
15.88
16.28
18.57
20.00
22.14
3.73
18.57
17.34
35
10.55
Gross margin%
26.63
25.66
28.57
29.28
28.04
29.26
29.45
29.98
32.83
32.50
8.04
29.98
29.27
33
8.54
Operating margin%
4.51
4.17
3.80
4.84
6.06
8.65
10.16
10.38
9.04
7.85
24.60
9.04
6.96
61
24.62
Net margin%
8.93
7.63
4.90
2.40
0.40
2.23
3.10
0.72
0.40
1.73
20.90
1.73
2.32
77
14.15
P/E ratio (avg)x
41.89
47.39
48.52
51.81
54.87
60.55
69.14
68.34
76.40
84.10
8.243
69.14
57.71
75
28.66
EV/EBITx
32.48
32.32
36.05
40.53
44.43
42.83
45.49
45.25
47.29
48.47
34.95
45.49
43.63
14
23.74
FCF yield (avg)%
16.95
14.75
15.89
16.93
17.48
18.86
18.26
17.88
15.09
18.06
23.32
18.06
17.22
38
17.16
FCF margin%
24.46
26.98
25.68
27.34
26.96
26.28
23.31
24.19
25.62
27.28
4.77
25.62
25.98
92
1.111
FCF / Net incomex
2.522
2.725
3.143
3.632
4.305
4.886
4.933
5.984
7.232
7.544
1.337
5.984
4.595
32
15.10
ROIC%
24.42
26.27
25.67
24.01
23.37
22.04
22.30
20.41
20.71
20.48
8.31
20.71
22.84
23
7.63
Return on equity%
10.73
8.37
9.81
8.69
11.07
12.32
11.79
13.96
13.18
11.93
21.69
12.32
11.43
29
14.45
Return on assets%
13.90
16.41
14.89
14.60
15.40
12.52
12.53
12.14
14.53
17.35
13.08
12.53
14.57
25
0.39
EPS¥
0.55
0.56
0.54
0.51
0.48
0.46
0.43
0.47
0.43
0.37
0.41
(4.96%)
(4.92%)
—
20.49
EPS growth%
8.44
8.95
10.44
11.86
10.27
11.93
12.23
14.71
17.07
18.20
10.58
14.71
11.89
25
0.85
Bookvalue per sh¥
0.43
0.38
0.36
0.39
0.38
0.38
0.39
0.41
0.43
0.42
0.20
1.71%
0.47%
—
0.52
FCF per share¥
1.29
1.44
1.46
1.53
1.83
2.19
2.24
2.27
2.21
2.32
0.56
4.86%
6.96%
—
0.33
Dividend per sh¥
0.71
0.80
0.76
0.75
0.81
0.79
0.83
0.96
1.13
1.14
0.69
7.06%
4.58%
—
25.45
Div yield (avg)%
11.35
10.56
11.12
14.02
15.20
15.13
16.20
13.83
13.33
10.45
16.91
13.83
13.58
72
18.85
Payout ratio%
30.64
30.87
28.98
30.54
29.89
29.08
28.84
30.50
32.96
32.02
13.41
30.50
30.52
68
585.4
Shares (diluted)M
504.4
522.5
454.9
470.2
406.4
352.9
311.2
316.3
336.3
290.8
581.6
(6.48%)
(5.69%)
57
20.21
Buyback yield%
22.20
19.32
16.38
17.63
17.63
16.46
15.84
16.38
18.50
16.19
23.07
16.38
17.05
79
0.820
D/E ratiox
0.934
0.960
1.037
1.142
1.332
1.375
1.445
1.416
1.522
1.679
0.206
1.445
1.354
57
0.548
Enterprise value¥B
0.889
0.994
1.050
1.222
1.420
1.597
1.906
1.886
2.120
2.323
0.446
10.35%
11.81%
48
219.4
LT debt¥M
635.4
568.4
586.4
572.4
612.0
585.8
605.2
616.6
665.9
730.0
260.7
3.59%
2.55%
64
Revenue
¥1.033B
7.41%
1.00×
Cost of revenue
¥535.8M
7.46%
1.00×
Operating expenses
¥207.1M
7.94%
1.05×
Property and equipment
15.98%
Spread over hurdle
91.31%