0.376
Revenue¥B
0.639
0.696
0.762
0.822
0.888
0.947
1.033
1.127
1.182
1.240
0.390
6.91%
7.71%
40
2.08
Revenue growth%
14.49
13.05
15.15
15.46
15.69
16.64
17.62
17.14
16.28
19.07
18.89
17.14
15.98
51
2.12
Gross margin%
0.76
1.90
4.50
5.35
4.18
3.59
5.78
6.95
4.21
4.74
26.71
4.74
4.36
32
10.08
Operating margin%
12.44
14.16
16.47
13.91
14.76
12.88
13.66
13.12
14.27
13.58
6.38
13.58
13.78
36
3.83
Net margin%
13.58
14.36
13.88
12.52
14.30
13.32
10.54
8.96
11.81
14.70
20.68
11.81
13.45
91
31.58
P/E ratio (avg)x
46.75
45.68
51.67
57.05
63.34
73.52
74.50
79.77
79.23
88.80
30.50
79.23
68.43
43
29.75
EV/EBITx
43.03
49.21
47.74
47.58
46.10
47.05
55.11
56.79
57.70
58.69
16.09
56.79
48.47
85
10.79
FCF yield (avg)%
15.87
15.34
16.60
15.54
13.50
11.02
12.96
12.56
12.38
13.61
25.27
12.56
13.56
73
3.35
FCF margin%
6.96
9.69
11.19
9.35
7.03
9.91
7.92
7.15
8.53
5.84
13.82
7.92
8.23
12
1.290
FCF / Net incomex
1.682
1.628
1.555
1.575
1.631
1.611
1.714
1.717
1.823
1.965
1.060
1.717
1.657
7
25.86
ROIC%
29.15
28.94
29.54
30.42
29.32
29.57
28.01
27.27
25.37
26.44
22.24
27.27
29.05
25
22.00
Return on equity%
21.12
21.60
22.10
21.47
21.59
22.47
25.41
25.58
27.24
25.92
11.31
25.58
22.28
49
15.92
Return on assets%
23.55
26.44
28.45
29.18
30.06
31.39
32.05
31.83
29.56
29.71
16.58
31.39
29.64
51
0.25
EPS¥
0.58
0.51
0.56
0.58
0.53
0.57
0.58
0.54
0.52
0.46
0.26
(2.83%)
(2.67%)
—
5.76
EPS growth%
29.45
31.93
30.72
28.82
29.13
27.06
27.15
27.25
28.06
27.93
22.63
27.25
28.44
88
0.37
Bookvalue per sh¥
0.08
0.08
0.08
0.09
0.08
0.08
0.07
0.07
0.06
0.06
0.22
(6.17%)
(2.16%)
—
0.19
FCF per share¥
0.40
0.47
0.47
0.45
0.46
0.44
0.44
0.42
0.48
0.57
0.22
4.52%
4.70%
—
0.11
Dividend per sh¥
0.35
0.34
0.34
0.33
0.33
0.38
0.42
0.40
0.39
0.39
0.37
3.26%
1.90%
—
22.67
Div yield (avg)%
2.29
3.59
4.36
2.31
3.41
1.40
0.40
0.40
0.40
1.06
4.36
0.40
1.85
77
27.74
Payout ratio%
33.57
36.02
36.35
35.00
33.89
32.76
32.20
31.66
32.37
33.38
7.02
32.37
33.47
74
1.128
Shares (diluted)B
1.039
1.025
1.074
1.008
1.137
1.271
1.452
1.356
1.414
1.342
1.097
3.36%
2.68%
72
23.84
Buyback yield%
6.02
7.13
8.30
5.66
7.94
9.66
12.44
12.29
10.00
8.01
4.10
10.00
8.16
54
0.635
D/E ratiox
1.738
1.806
1.961
1.816
1.941
2.062
2.254
2.503
2.759
2.562
1.605
2.503
2.011
41
0.786
Enterprise value¥B
0.914
0.997
1.100
1.085
1.059
1.128
1.088
1.266
1.351
1.429
0.138
6.17%
5.72%
49
0.340
LT debt¥B
0.890
1.050
1.052
1.273
1.382
1.398
1.508
1.588
1.822
2.124
0.459
8.98%
10.29%
56
Revenue
¥1.240B
7.71%
1.00×
Cost of revenue
¥621.7M
7.62%
0.99×
Operating expenses
¥187.3M
7.58%
0.99×
Property and equipment
18.88%
Cash and investments
17.51%
Spread over hurdle
12.47%