0.579
Revenue¥B
0.901
0.951
1.002
1.051
1.103
1.146
1.176
1.199
1.251
1.301
0.611
3.34%
4.25%
68
28.56
Revenue growth%
9.69
11.62
10.43
10.54
12.81
11.86
13.42
14.42
16.71
17.98
16.80
14.42
12.34
52
15.73
Gross margin%
20.82
19.36
17.97
20.88
21.10
20.11
22.08
23.89
26.53
23.76
29.25
23.76
20.99
43
27.14
Operating margin%
28.41
25.73
27.04
28.94
28.37
29.34
29.68
27.03
27.98
30.53
2.36
29.34
28.39
5
3.52
Net margin%
14.99
17.98
16.20
18.00
18.27
15.97
16.46
17.24
16.68
15.33
29.68
16.46
16.57
8
37.66
P/E ratio (avg)x
7.564
6.677
7.086
7.281
6.436
6.708
6.686
6.299
5.814
6.112
29.67
6.299
6.681
83
14.22
EV/EBITx
33.99
35.27
32.29
35.54
40.22
42.21
40.54
42.70
38.92
41.80
11.34
41.80
39.57
23
7.90
FCF yield (avg)%
25.66
28.05
25.86
25.81
25.24
25.12
27.47
29.03
27.49
26.09
10.88
27.47
25.98
80
2.78
FCF margin%
1.38
0.40
0.70
2.58
4.87
7.52
9.07
6.68
5.61
6.35
12.27
6.68
5.24
29
1.132
FCF / Net incomex
0.217
0.208
0.183
0.170
0.186
0.175
0.184
0.183
0.196
0.205
0.327
0.184
0.185
57
3.86
ROIC%
8.11
8.68
6.76
6.42
5.81
8.54
6.52
6.37
5.42
5.62
25.56
6.37
6.47
36
21.29
Return on equity%
0.40
1.55
1.02
2.65
1.30
1.99
0.40
0.40
0.40
0.40
10.86
0.40
0.71
68
11.83
Return on assets%
0.40
0.40
0.40
3.34
3.56
2.82
5.09
7.23
8.36
9.92
3.39
7.23
3.45
26
0.65
EPS¥
0.66
0.68
0.63
0.60
0.59
0.61
0.65
0.68
0.62
0.55
0.71
(1.26%)
(1.86%)
—
8.97
EPS growth%
7.00
4.22
6.16
5.50
6.06
3.51
4.42
2.80
5.45
3.01
22.20
3.51
4.94
6
0.21
Bookvalue per sh¥
0.58
0.50
0.50
0.50
0.45
0.47
0.52
0.52
0.55
0.48
0.37
1.45%
(2.80%)
—
0.98
FCF per share¥
0.42
0.44
0.53
0.57
0.67
0.72
0.86
0.89
1.02
1.01
0.98
8.57%
10.55%
—
0.62
Dividend per sh¥
0.14
0.13
0.12
0.11
0.11
0.10
0.10
0.09
0.09
0.08
0.49
(5.86%)
(6.56%)
—
25.69
Div yield (avg)%
1.37
1.36
3.80
5.35
8.27
6.79
4.42
6.52
9.13
7.50
21.46
6.79
5.94
9
21.36
Payout ratio%
35.05
32.85
31.34
33.47
30.58
28.55
26.48
24.07
26.81
29.03
6.20
26.81
29.81
88
671.4
Shares (diluted)M
490.2
427.6
438.5
436.3
429.2
434.1
455.6
405.6
350.8
372.3
677.9
(2.81%)
(3.21%)
59
13.86
Buyback yield%
13.62
13.42
16.09
16.69
15.25
15.60
15.36
17.19
17.22
15.25
29.55
15.60
15.48
24
0.559
D/E ratiox
2.596
2.915
3.318
3.102
3.057
3.448
3.319
3.444
3.648
4.179
0.619
3.448
3.319
15
0.385
Enterprise value¥B
1.334
1.478
1.377
1.474
1.602
1.529
1.512
1.490
1.363
1.300
0.147
(4.09%)
0.20%
70
1.167
LT debt¥B
1.593
1.466
1.643
1.858
1.902
1.869
1.779
1.993
2.162
2.445
0.788
5.15%
5.20%
17
Revenue
¥1.301B
4.25%
1.00×
Cost of revenue
¥910.4M
4.25%
1.00×
Operating expenses
¥286.8M
4.15%
0.99×
Property and equipment
16.00%
Spread over hurdle
(2.88%)