0.345
Revenue¥B
1.353
1.414
1.522
1.600
1.692
1.782
1.910
1.995
2.145
2.205
0.366
5.44%
5.62%
16
10.40
Revenue growth%
4.87
5.03
5.17
2.18
2.88
0.40
0.84
0.40
0.40
1.15
11.15
0.40
1.67
67
11.26
Gross margin%
12.04
10.12
8.85
6.63
5.32
7.32
9.74
9.88
7.50
5.09
11.66
7.50
8.17
14
3.33
Operating margin%
23.50
23.65
25.30
27.68
26.09
25.14
27.70
28.49
29.63
28.40
26.04
28.40
26.89
38
2.35
Net margin%
24.73
26.14
28.24
25.53
25.55
27.47
29.02
29.56
27.86
29.67
5.35
29.02
27.66
86
10.21
P/E ratio (avg)x
35.87
34.42
38.67
40.94
45.83
46.48
43.58
44.05
41.82
39.47
34.54
43.58
41.38
31
10.78
EV/EBITx
10.41
10.41
9.800
10.43
10.38
11.33
12.71
12.55
13.86
15.49
7.919
12.71
10.88
39
26.86
FCF yield (avg)%
10.03
10.30
9.09
11.80
9.18
10.75
12.07
12.11
13.34
14.36
29.19
12.11
11.27
91
11.26
FCF margin%
17.66
17.36
17.03
14.36
13.61
11.04
8.35
8.99
7.85
7.28
13.55
8.35
12.33
33
1.090
FCF / Net incomex
1.438
1.360
1.300
1.190
1.101
1.158
1.102
1.099
1.076
1.112
0.179
1.102
1.135
28
20.23
ROIC%
28.32
25.34
25.21
25.76
25.75
23.29
23.86
23.27
21.19
20.14
11.22
23.27
24.53
7
17.64
Return on equity%
11.03
11.90
9.13
6.86
4.37
1.85
4.41
4.50
5.21
4.81
12.63
4.50
5.01
92
27.60
Return on assets%
0.66
0.90
0.40
1.19
1.01
1.30
1.16
2.46
0.40
0.40
7.01
1.16
0.95
93
0.50
EPS¥
0.93
1.00
0.94
0.85
0.89
0.86
0.92
0.93
1.00
0.98
0.56
1.88%
0.45%
—
26.22
EPS growth%
21.89
20.33
21.72
21.56
19.74
17.91
17.14
18.06
15.78
17.80
9.89
17.80
18.90
73
0.80
Bookvalue per sh¥
0.89
0.84
0.95
1.09
1.25
1.29
1.23
1.16
1.22
1.35
0.82
1.57%
4.04%
—
0.68
FCF per share¥
0.38
0.39
0.37
0.37
0.40
0.43
0.40
0.35
0.38
0.34
0.25
(3.02%)
(0.74%)
—
1.03
Dividend per sh¥
1.19
1.13
1.00
1.01
1.10
1.14
1.21
1.19
1.19
1.17
0.69
1.29%
0.54%
—
18.57
Div yield (avg)%
30.56
30.11
29.84
28.12
25.93
24.75
23.14
22.94
23.82
25.09
5.43
23.82
25.51
7
5.52
Payout ratio%
14.97
13.75
16.37
14.06
13.95
11.60
10.26
11.03
12.56
11.24
25.55
11.24
13.15
67
1.187
Shares (diluted)B
1.394
1.463
1.524
1.631
1.781
1.784
1.721
1.825
2.040
2.367
1.144
5.85%
5.61%
17
24.72
Buyback yield%
16.57
14.43
13.60
12.47
11.83
9.81
10.38
9.86
9.15
9.33
26.52
9.81
11.10
73
1.385
D/E ratiox
0.659
0.669
0.697
0.636
0.669
0.743
0.721
0.754
0.777
0.787
0.759
0.754
0.709
79
0.144
Enterprise value¥B
0.628
0.627
0.689
0.658
0.594
0.599
0.537
0.480
0.514
0.569
1.799
(0.88%)
(0.89%)
45
0.952
LT debt¥B
1.254
1.201
1.163
1.205
1.267
1.393
1.545
1.650
1.778
1.922
1.818
8.69%
3.78%
63
Revenue
¥2.205B
5.62%
1.00×
Cost of revenue
¥1.226B
5.65%
1.00×
Operating expenses
¥369.5M
5.96%
1.03×
Property and equipment
15.76%
Spread over hurdle
38.53%