0.242
Revenue¥B
0.735
0.780
0.836
0.907
0.989
1.082
1.143
1.226
1.313
1.437
0.248
7.77%
7.78%
21
22.10
Revenue growth%
20.55
23.05
20.16
17.76
19.57
21.22
21.36
23.86
25.07
22.18
4.92
22.18
21.29
71
18.25
Gross margin%
6.45
4.26
6.85
3.97
5.45
2.88
5.74
3.57
1.39
0.40
14.71
2.88
4.11
37
5.01
Operating margin%
7.84
5.91
3.60
3.40
1.01
1.55
0.40
0.40
0.40
0.40
7.21
0.40
1.28
12
2.74
Net margin%
34.06
34.80
35.57
37.76
35.51
36.51
37.32
35.99
32.99
30.72
19.93
35.99
35.54
69
19.31
P/E ratio (avg)x
22.49
23.81
22.82
24.01
27.10
31.08
30.96
29.78
27.71
30.72
34.70
30.72
27.41
90
15.26
EV/EBITx
18.21
17.85
17.29
16.57
16.08
13.79
14.05
14.14
14.02
13.55
35.23
14.02
15.11
25
21.58
FCF yield (avg)%
15.27
12.60
13.97
16.06
15.48
12.67
14.47
11.75
10.54
8.46
8.89
11.75
13.32
58
17.35
FCF margin%
6.41
7.22
7.07
7.73
10.58
12.04
9.62
12.05
14.62
16.43
2.68
12.05
10.10
72
1.220
FCF / Net incomex
0.933
0.882
0.838
0.895
0.920
0.908
0.901
1.024
1.010
0.959
1.154
0.959
0.914
40
6.71
ROIC%
5.25
6.22
5.56
7.75
7.23
4.86
5.42
5.30
5.08
4.07
3.56
5.08
5.36
64
16.91
Return on equity%
5.89
8.28
10.85
11.92
12.08
12.30
12.74
10.23
11.46
12.56
16.80
12.30
11.69
30
20.74
Return on assets%
16.03
17.08
20.02
22.97
24.26
21.46
19.89
18.82
20.82
22.96
13.61
20.82
20.42
23
0.48
EPS¥
0.82
0.92
1.02
1.02
1.14
1.32
1.55
1.67
1.87
1.91
0.51
10.75%
9.45%
—
19.29
EPS growth%
24.90
27.36
28.82
26.81
28.65
30.68
32.14
29.31
28.69
28.38
14.77
29.31
28.67
54
0.48
Bookvalue per sh¥
0.83
0.98
1.16
1.16
1.33
1.32
1.59
1.68
1.98
2.06
0.58
9.19%
11.12%
—
0.30
FCF per share¥
0.45
0.44
0.44
0.53
0.63
0.71
0.81
0.85
0.91
0.98
0.78
9.22%
7.90%
—
0.92
Dividend per sh¥
0.68
0.73
0.76
0.79
0.69
0.66
0.58
0.57
0.49
0.42
0.62
(9.42%)
(4.42%)
—
8.67
Div yield (avg)%
20.73
22.08
22.56
24.50
27.19
29.14
30.38
28.26
30.27
31.90
13.64
30.27
27.72
63
4.49
Payout ratio%
10.07
10.31
9.11
11.81
13.34
14.54
14.55
13.49
15.96
18.52
8.09
14.55
13.41
53
0.857
Shares (diluted)B
1.141
1.171
1.296
1.297
1.357
1.342
1.478
1.751
1.878
2.051
0.891
8.61%
7.15%
84
5.68
Buyback yield%
4.54
3.45
4.78
7.10
7.62
6.42
8.12
9.72
10.24
8.02
10.05
8.12
7.36
70
1.750
D/E ratiox
0.452
0.515
0.558
0.627
0.587
0.581
0.623
0.605
0.607
0.600
1.500
0.605
0.594
31
1.094
Enterprise value¥B
1.537
1.694
1.616
1.698
1.650
1.776
1.613
1.676
1.584
1.655
0.669
0.07%
0.36%
78
1.358
LT debt¥B
1.449
1.358
1.474
1.545
1.673
1.759
1.801
1.823
1.746
1.680
0.075
0.09%
1.68%
14
Revenue
¥1.437B
7.78%
1.00×
Cost of revenue
¥977.0M
7.95%
1.02×
Operating expenses
¥330.4M
6.99%
0.93×
Property and equipment
16.83%
Spread over hurdle
(0.78%)