0.490
Revenue¥B
0.651
0.685
0.718
0.779
0.826
0.880
0.937
0.980
1.050
1.131
0.517
6.50%
6.25%
58
28.07
Revenue growth%
19.20
21.99
23.62
26.16
24.69
21.71
22.47
25.30
27.61
28.62
14.99
25.30
24.16
62
15.75
Gross margin%
4.42
6.57
4.28
3.79
4.17
5.52
4.78
3.86
6.31
5.99
28.90
5.52
4.60
57
6.07
Operating margin%
20.10
17.35
20.20
22.17
20.67
23.15
23.74
24.92
22.69
20.18
13.11
23.15
21.42
67
22.77
Net margin%
35.41
35.04
32.07
32.42
32.74
34.91
33.12
31.62
28.78
29.40
6.70
31.62
32.58
21
25.65
P/E ratio (avg)x
33.10
30.90
27.49
25.75
23.75
26.80
24.31
21.61
22.46
20.73
29.56
22.46
25.03
42
15.75
EV/EBITx
18.03
18.64
19.37
21.08
22.82
23.48
23.86
25.85
27.91
28.44
34.82
25.85
23.15
91
22.19
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.65
1.43
2.81
0.40
0.40
45
14.46
FCF margin%
8.44
10.15
9.25
10.34
7.76
6.71
5.51
4.91
4.48
2.65
14.31
4.91
7.23
83
1.065
FCF / Net incomex
0.839
0.914
0.836
0.880
0.967
0.949
1.056
1.056
1.023
0.964
1.076
1.023
0.957
36
10.57
ROIC%
26.02
26.09
26.12
27.53
30.24
32.99
33.13
31.42
32.31
32.44
20.14
32.44
30.83
70
10.31
Return on equity%
23.42
24.47
27.08
25.51
23.15
20.17
19.35
19.55
18.79
20.82
10.13
19.55
21.99
32
20.82
Return on assets%
23.61
26.00
26.50
26.41
25.25
27.33
29.04
31.78
34.77
34.18
19.14
31.78
26.91
23
0.42
EPS¥
0.26
0.28
0.27
0.26
0.23
0.23
0.24
0.26
0.22
0.23
0.46
(0.31%)
(1.77%)
—
5.00
EPS growth%
8.39
5.73
7.52
7.44
8.56
6.22
8.06
6.84
4.95
2.22
12.47
6.22
7.14
45
0.15
Bookvalue per sh¥
0.15
0.18
0.17
0.20
0.22
0.21
0.23
0.25
0.25
0.23
0.30
0.81%
3.84%
—
0.31
FCF per share¥
0.30
0.30
0.29
0.32
0.37
0.40
0.41
0.44
0.52
0.60
0.38
9.79%
7.57%
—
0.46
Dividend per sh¥
0.11
0.11
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.10
0.46
2.25%
0.24%
—
9.64
Div yield (avg)%
19.37
21.34
21.51
23.95
23.57
21.82
20.12
22.96
22.86
23.20
14.05
22.86
22.34
29
28.20
Payout ratio%
24.02
24.62
21.85
19.59
19.20
21.62
23.03
22.29
22.94
20.56
9.26
22.29
22.07
47
834.9
Shares (diluted)M
903.9
808.1
758.0
680.8
633.1
664.3
681.4
708.9
748.2
753.8
835.7
3.55%
(0.94%)
54
6.12
Buyback yield%
23.95
23.39
24.34
22.65
22.07
19.51
20.75
19.83
18.83
20.83
27.74
19.83
21.45
22
1.163
D/E ratiox
1.305
1.287
1.406
1.368
1.507
1.429
1.405
1.313
1.260
1.363
1.765
1.363
1.366
68
609.2
Enterprise value¥M
563.2
529.4
485.8
472.4
435.2
478.5
483.8
463.9
513.6
476.7
234.0
1.84%
(1.22%)
69
733.8
LT debt¥M
312.2
304.4
298.1
276.1
243.4
225.7
200.6
191.2
177.2
185.4
569.5
(5.30%)
(4.76%)
70
Revenue
¥1.131B
6.25%
1.00×
Cost of revenue
¥791.9M
6.25%
1.00×
Operating expenses
¥252.1M
6.58%
1.03×
Property and equipment
16.06%
Spread over hurdle
(1.46%)