2.503
Revenue¥B
1.849
1.962
2.063
2.092
2.198
2.270
2.335
2.399
2.445
2.505
2.731
2.65%
3.44%
16
27.41
Revenue growth%
26.00
28.29
26.74
24.37
21.91
22.49
20.24
19.33
19.68
22.24
5.31
20.24
22.36
21
28.19
Gross margin%
19.44
17.44
18.28
18.93
21.30
24.08
21.73
22.51
22.21
22.85
10.95
22.51
21.52
7
19.60
Operating margin%
26.95
29.67
30.53
28.96
30.64
32.28
30.42
31.03
31.62
33.64
12.05
31.62
30.58
42
20.04
Net margin%
8.64
7.26
8.97
8.82
7.20
9.68
8.96
10.51
9.15
6.68
23.68
9.15
8.89
26
31.71
P/E ratio (avg)x
31.52
31.82
33.96
32.33
32.24
37.27
34.76
38.89
38.50
35.57
32.60
37.27
34.36
72
10.27
EV/EBITx
10.04
9.420
9.450
10.29
10.76
9.693
9.884
10.91
10.03
9.664
8.507
9.884
9.959
62
9.22
FCF yield (avg)%
29.79
28.23
27.42
25.65
23.33
20.91
23.43
25.96
28.89
28.43
2.95
25.96
26.69
77
24.97
FCF margin%
11.18
12.85
14.25
15.12
12.95
12.94
13.77
12.55
11.05
12.29
19.81
12.55
12.89
63
0.915
FCF / Net incomex
0.408
0.434
0.434
0.437
0.447
0.380
0.360
0.310
0.317
0.325
0.358
0.325
0.394
83
15.84
ROIC%
13.97
16.93
15.80
16.41
16.46
14.09
13.60
14.72
12.22
12.23
27.15
13.60
14.40
93
4.24
Return on equity%
3.75
1.15
0.83
0.40
1.16
0.41
1.65
0.40
0.40
0.49
18.85
0.41
0.66
84
3.16
Return on assets%
7.73
7.24
7.67
10.04
8.52
10.72
8.70
9.71
9.72
6.97
26.05
9.71
8.61
85
0.34
EPS¥
0.14
0.14
0.15
0.16
0.17
0.17
0.17
0.16
0.18
0.16
0.34
(1.77%)
2.12%
—
14.64
EPS growth%
25.74
25.21
24.59
27.43
25.73
25.82
22.93
23.18
22.78
22.61
21.85
22.93
24.90
32
0.33
Bookvalue per sh¥
0.63
0.64
0.62
0.71
0.82
0.84
0.82
0.90
1.01
1.14
0.23
6.73%
7.33%
—
0.38
FCF per share¥
0.29
0.30
0.29
0.29
0.31
0.30
0.30
0.34
0.33
0.34
0.23
2.08%
2.10%
—
0.15
Dividend per sh¥
0.16
0.18
0.19
0.22
0.25
0.27
0.32
0.36
0.38
0.40
0.18
10.05%
9.89%
—
29.66
Div yield (avg)%
13.32
14.95
15.08
15.62
16.66
15.99
13.48
15.89
17.79
17.56
24.62
15.99
15.75
84
7.08
Payout ratio%
19.26
21.72
21.20
23.34
23.54
25.45
27.24
25.98
25.69
22.94
17.62
25.69
23.44
68
4.352
Shares (diluted)B
5.330
5.070
5.203
5.158
5.861
6.531
6.906
7.263
7.650
7.444
4.341
4.90%
2.87%
57
23.36
Buyback yield%
17.88
16.58
17.22
16.37
17.59
18.21
18.89
16.66
15.88
13.65
25.20
16.66
16.94
75
1.113
D/E ratiox
1.954
2.279
2.477
2.478
2.385
2.337
2.510
2.682
2.978
3.449
0.595
2.682
2.478
46
1.122
Enterprise value¥B
1.106
1.210
1.348
1.505
1.598
1.749
1.657
1.749
1.901
1.996
1.949
4.55%
5.42%
42
1.799
LT debt¥B
2.572
2.543
2.911
2.736
2.632
2.681
2.870
3.138
2.959
2.712
1.141
0.60%
0.31%
15
Revenue
¥2.505B
3.44%
1.00×
Cost of revenue
¥1.116B
3.64%
1.02×
Operating expenses
¥570.2M
3.10%
0.97×
Property and equipment
14.87%
Spread over hurdle
13.46%