0.379
Revenue¥B
0.811
0.862
0.889
0.946
0.978
1.000
1.018
1.069
1.090
1.128
0.409
2.90%
3.94%
13
8.77
Revenue growth%
20.45
20.62
22.06
24.64
22.20
22.33
20.00
21.17
20.53
22.54
6.27
21.17
21.62
30
10.78
Gross margin%
16.22
13.87
14.84
17.34
18.51
16.62
16.02
13.85
15.59
13.55
19.94
15.59
15.80
73
14.33
Operating margin%
11.98
10.80
8.47
5.56
4.79
2.64
5.30
3.71
0.99
0.40
18.33
2.64
5.05
24
17.17
Net margin%
7.37
7.65
9.08
10.42
10.66
12.04
9.93
7.02
9.42
7.66
9.38
9.42
9.25
36
21.33
P/E ratio (avg)x
12.50
11.56
10.65
10.41
9.062
8.341
7.864
7.666
6.843
7.159
16.59
7.666
8.702
56
27.31
EV/EBITx
32.41
34.44
41.77
47.96
49.13
55.67
66.92
70.50
73.83
88.41
22.49
70.50
52.40
69
27.09
FCF yield (avg)%
14.48
12.78
12.15
10.95
9.19
8.56
11.20
13.93
16.54
16.10
16.90
13.93
12.47
63
13.81
FCF margin%
8.49
8.06
6.48
8.16
10.64
8.02
10.64
10.49
12.14
12.61
10.33
10.64
9.49
37
0.145
FCF / Net incomex
1.466
1.496
1.521
1.671
1.594
1.657
1.594
1.807
1.877
2.147
0.963
1.807
1.625
40
22.38
ROIC%
24.40
27.13
29.04
31.91
33.21
33.24
30.93
30.11
32.65
30.28
23.03
30.93
30.60
47
4.52
Return on equity%
22.17
22.27
21.25
22.36
21.45
19.21
20.22
18.05
16.62
19.17
22.55
19.17
20.74
58
15.63
Return on assets%
11.26
12.42
9.58
7.14
7.68
8.35
9.90
11.62
14.19
13.29
18.10
11.62
10.58
18
0.10
EPS¥
0.09
0.09
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.11
(3.14%)
(1.67%)
—
14.45
EPS growth%
35.05
33.11
30.35
33.18
30.56
29.22
29.69
28.93
26.83
25.85
9.71
28.93
30.02
61
0.14
Bookvalue per sh¥
0.56
0.58
0.62
0.65
0.70
0.77
0.90
1.07
1.12
1.17
0.19
10.75%
8.81%
—
0.14
FCF per share¥
0.09
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.11
0.11
0.27
(2.06%)
1.33%
—
0.16
Dividend per sh¥
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.28
(1.23%)
(1.06%)
—
18.43
Div yield (avg)%
22.21
24.82
27.10
26.30
24.80
22.28
21.06
18.34
17.98
20.16
5.13
20.16
22.24
87
11.73
Payout ratio%
13.96
16.44
16.58
15.72
14.39
12.00
11.66
12.69
14.67
17.00
6.63
12.69
14.53
56
840.8
Shares (diluted)M
622.3
657.1
637.3
580.9
568.0
613.5
617.3
601.6
589.4
507.6
826.0
(2.22%)
(1.74%)
68
14.63
Buyback yield%
8.21
5.91
4.31
5.25
5.14
2.41
1.66
1.06
2.97
0.94
21.99
1.66
3.64
55
0.862
D/E ratiox
0.635
0.588
0.618
0.572
0.527
0.541
0.572
0.584
0.611
0.631
1.005
0.584
0.586
48
678.9
Enterprise value¥M
342.4
350.8
330.5
339.9
339.2
310.8
305.9
316.7
273.1
243.3
600.3
(6.43%)
(2.74%)
29
0.606
LT debt¥B
0.579
0.595
0.696
0.716
0.764
0.896
0.948
0.956
1.126
1.355
0.621
12.14%
9.71%
40
Revenue
¥1.128B
3.94%
1.00×
Cost of revenue
¥695.9M
3.74%
0.98×
Operating expenses
¥249.7M
4.48%
1.05×
Property and equipment
13.13%
Spread over hurdle
(1.00%)