0.539
Revenue¥B
1.258
1.296
1.319
1.315
1.353
1.385
1.381
1.382
1.403
1.437
0.554
1.22%
1.23%
6
28.15
Revenue growth%
13.29
10.90
10.11
9.27
8.27
10.18
8.04
7.15
6.98
6.93
3.16
7.15
8.77
8
15.20
Gross margin%
2.67
5.19
6.32
7.02
8.71
8.66
8.22
6.65
6.53
8.04
12.63
8.04
6.83
29
13.40
Operating margin%
26.46
24.04
25.23
25.58
23.28
23.49
25.34
26.72
28.98
28.83
4.10
26.72
25.46
59
11.19
Net margin%
13.38
12.29
9.78
7.77
7.87
10.45
10.74
13.00
13.73
13.09
23.08
13.00
11.52
62
18.94
P/E ratio (avg)x
56.87
66.48
68.00
81.64
96.94
109.2
117.1
135.7
152.4
181.2
20.52
135.7
103.1
49
14.99
EV/EBITx
10.34
11.35
10.03
10.82
9.450
9.940
8.672
9.182
8.902
7.889
6.051
8.902
9.695
93
6.95
FCF yield (avg)%
14.06
12.25
11.03
8.30
10.82
10.20
12.70
14.00
13.32
15.31
19.71
13.32
12.47
8
2.55
FCF margin%
5.40
5.84
4.46
3.77
6.46
5.56
2.79
4.79
4.76
2.51
28.96
4.76
4.78
6
0.614
FCF / Net incomex
0.684
0.619
0.629
0.599
0.599
0.628
0.658
0.653
0.705
0.767
1.047
0.658
0.641
14
8.04
ROIC%
19.41
19.79
21.89
22.59
21.99
20.51
20.90
18.83
18.30
19.78
20.31
19.78
20.15
83
17.28
Return on equity%
33.05
34.83
33.85
31.75
32.96
32.49
32.83
30.56
28.94
28.57
5.88
30.56
32.66
58
24.64
Return on assets%
16.33
14.02
12.15
11.57
12.31
11.44
9.80
6.86
5.83
5.08
7.72
6.86
11.51
88
0.48
EPS¥
0.34
0.36
0.33
0.35
0.36
0.41
0.39
0.36
0.40
0.45
0.50
4.38%
3.39%
—
9.87
EPS growth%
20.49
19.83
22.24
24.38
21.50
22.02
20.75
20.30
22.36
21.46
6.13
21.46
21.48
77
0.16
Bookvalue per sh¥
0.67
0.74
0.83
0.78
0.74
0.84
0.86
0.99
1.07
1.02
0.54
6.50%
5.61%
—
0.16
FCF per share¥
0.12
0.13
0.14
0.14
0.13
0.14
0.15
0.14
0.13
0.15
0.13
2.26%
1.52%
—
0.42
Dividend per sh¥
0.48
0.51
0.53
0.55
0.62
0.70
0.67
0.67
0.63
0.64
0.28
0.60%
4.32%
—
9.13
Div yield (avg)%
18.02
17.71
19.98
22.21
23.60
22.72
20.92
22.75
24.39
21.72
2.02
22.72
21.97
90
17.19
Payout ratio%
6.78
9.25
11.21
11.38
11.74
10.95
8.76
7.63
9.98
8.01
10.92
8.76
9.62
83
0.749
Shares (diluted)B
0.795
0.843
0.884
0.881
0.948
1.046
1.061
1.053
0.966
0.840
0.768
(2.40%)
1.32%
76
9.07
Buyback yield%
15.99
14.74
16.07
17.86
18.34
16.70
17.90
16.23
17.38
17.64
8.39
17.38
17.04
82
1.387
D/E ratiox
1.652
1.753
1.759
1.662
1.896
2.202
2.537
2.940
3.025
3.351
0.197
2.940
2.049
36
0.320
Enterprise value¥B
0.492
0.565
0.628
0.652
0.701
0.806
0.948
0.924
1.058
1.173
0.673
10.84%
10.68%
28
0.481
LT debt¥B
0.757
0.794
0.921
0.950
0.893
0.841
0.852
0.865
0.955
1.097
0.060
4.20%
4.61%
17
Revenue
¥1.437B
1.23%
1.00×
Cost of revenue
¥798.0M
1.26%
1.00×
Operating expenses
¥254.8M
1.05%
0.98×
Property and equipment
15.85%
Spread over hurdle
13.34%