1.391
Revenue¥B
1.160
1.157
1.140
1.122
1.139
1.132
1.133
1.143
1.174
1.189
1.443
0.87%
0.42%
77
6.90
Revenue growth%
26.11
27.01
28.00
28.09
30.15
30.64
31.07
33.31
31.37
33.04
9.67
31.37
30.39
33
5.91
Gross margin%
4.66
3.72
3.36
3.36
3.28
5.69
5.73
8.38
9.81
10.03
9.53
8.38
5.18
49
26.93
Operating margin%
18.12
16.97
14.47
12.14
9.50
12.13
13.62
13.92
10.99
12.55
27.45
12.55
13.08
45
25.60
Net margin%
26.43
25.73
28.02
26.23
24.18
21.32
22.00
20.59
20.58
19.46
5.75
20.59
23.09
43
20.81
P/E ratio (avg)x
26.38
30.12
32.88
33.80
32.16
35.58
37.92
42.43
42.83
41.11
19.50
41.11
34.69
47
28.03
EV/EBITx
29.54
32.69
34.24
40.97
43.54
51.11
51.80
51.86
52.45
56.26
27.16
51.86
47.33
74
10.13
FCF yield (avg)%
28.26
28.06
27.39
30.20
32.15
29.96
31.14
33.11
31.80
32.61
28.46
31.80
30.67
69
11.01
FCF margin%
23.37
26.02
24.12
23.07
25.57
23.51
22.65
19.90
22.83
20.88
6.95
22.65
23.22
12
1.285
FCF / Net incomex
0.676
0.772
0.838
0.823
0.889
0.886
0.906
1.032
1.142
1.136
0.702
1.032
0.887
82
21.37
ROIC%
2.17
0.40
1.39
0.40
0.40
0.64
0.40
2.54
0.40
0.40
28.34
0.40
0.40
20
27.88
Return on equity%
22.78
21.49
23.53
23.01
20.71
23.58
21.03
21.49
22.28
20.13
16.88
21.49
21.89
18
26.68
Return on assets%
18.15
19.50
20.10
22.46
20.97
22.24
20.99
21.16
19.24
17.75
26.41
20.99
20.54
19
0.68
EPS¥
0.73
0.82
0.87
0.94
0.96
1.04
1.02
1.04
0.98
0.91
0.74
(0.99%)
2.64%
—
3.94
EPS growth%
9.84
7.38
10.07
9.66
12.25
10.21
8.33
7.64
7.80
8.00
7.26
8.00
8.99
20
0.71
Bookvalue per sh¥
0.56
0.56
0.58
0.56
0.61
0.66
0.67
0.75
0.75
0.85
1.14
6.82%
3.65%
—
0.25
FCF per share¥
0.88
0.84
0.88
0.99
1.14
1.23
1.42
1.38
1.39
1.35
0.46
3.39%
4.68%
—
0.63
Dividend per sh¥
0.25
0.21
0.23
0.24
0.25
0.24
0.25
0.23
0.22
0.24
1.00
(0.64%)
(0.59%)
—
18.95
Div yield (avg)%
21.94
23.14
24.00
24.32
25.48
25.38
26.25
28.55
28.11
29.98
23.87
28.11
25.43
60
5.08
Payout ratio%
20.25
17.68
18.57
17.63
17.63
17.68
19.02
19.38
21.07
23.78
20.32
19.38
18.80
22
0.567
Shares (diluted)B
0.885
0.918
1.024
1.089
1.219
1.261
1.456
1.558
1.562
1.806
0.575
8.18%
8.18%
63
26.36
Buyback yield%
13.56
13.65
10.99
12.51
9.95
7.78
8.02
6.16
7.37
6.10
26.33
7.37
8.98
16
1.415
D/E ratiox
0.510
0.449
0.484
0.528
0.516
0.545
0.530
0.542
0.492
0.441
0.519
0.530
0.513
12
581.3
Enterprise value¥M
629.6
579.3
525.9
558.9
559.6
567.4
489.1
496.2
487.3
477.4
979.8
(3.13%)
(2.82%)
32
0.959
LT debt¥B
2.091
2.108
2.074
2.314
2.335
2.516
2.467
2.778
2.837
2.813
0.551
3.80%
4.25%
24
Revenue
¥1.189B
0.42%
1.00×
Cost of revenue
¥832.6M
0.42%
1.00×
Operating expenses
¥245.9M
0.30%
0.99×
Property and equipment
18.85%
Spread over hurdle
(2.53%)