0.155
Revenue¥B
2.824
2.956
3.054
3.180
3.271
3.490
3.595
3.818
3.954
4.136
0.166
4.81%
4.30%
64
19.15
Revenue growth%
23.89
23.26
21.99
21.82
22.30
24.02
24.33
24.25
25.28
28.27
9.34
24.33
23.96
77
7.16
Gross margin%
26.06
27.51
27.19
26.29
28.70
31.19
31.07
31.53
30.95
28.35
21.24
31.07
28.53
10
29.40
Operating margin%
17.64
17.55
18.29
16.45
14.25
15.01
15.81
15.21
18.13
18.97
17.43
15.81
17.00
88
11.97
Net margin%
0.70
0.40
0.40
0.40
1.87
4.25
3.25
3.26
6.22
6.09
12.00
4.25
2.56
26
17.53
P/E ratio (avg)x
22.07
23.06
20.52
21.28
21.45
19.83
20.78
19.75
21.43
23.03
34.20
20.78
21.36
50
18.80
EV/EBITx
16.13
14.86
15.94
15.62
13.99
14.52
14.75
14.72
14.71
16.29
30.10
14.72
14.80
26
29.74
FCF yield (avg)%
9.32
10.78
8.02
9.30
8.20
9.72
8.46
7.77
9.50
10.15
11.39
9.50
9.31
29
27.39
FCF margin%
20.32
21.15
20.76
21.02
21.40
21.40
19.54
20.38
20.88
21.80
5.69
20.88
20.95
52
0.104
FCF / Net incomex
1.384
1.637
1.747
1.864
1.849
1.914
2.121
2.089
2.052
2.142
0.739
2.089
1.889
61
22.95
ROIC%
9.71
12.32
11.93
10.83
13.76
12.28
13.43
12.47
12.06
12.00
24.38
12.28
12.17
35
11.71
Return on equity%
3.43
1.82
1.02
1.23
2.32
4.91
6.25
4.07
5.16
7.75
24.15
5.16
3.75
30
26.26
Return on assets%
17.19
18.83
18.42
19.60
19.50
19.61
17.49
14.56
17.55
19.93
12.95
17.55
18.63
23
0.22
EPS¥
0.33
0.37
0.38
0.38
0.39
0.38
0.39
0.39
0.43
0.43
0.24
2.20%
1.45%
—
17.04
EPS growth%
27.78
27.21
25.74
24.85
27.07
29.41
27.85
28.66
27.76
25.80
27.44
27.85
27.48
47
0.44
Bookvalue per sh¥
0.12
0.11
0.10
0.10
0.10
0.09
0.08
0.08
0.08
0.07
0.98
(5.53%)
(4.67%)
—
0.84
FCF per share¥
0.13
0.13
0.14
0.13
0.13
0.13
0.15
0.14
0.12
0.13
0.65
0.10%
(0.21%)
—
0.93
Dividend per sh¥
0.94
0.98
0.92
1.02
1.03
1.13
1.04
1.05
1.02
1.05
0.95
0.40%
0.60%
—
24.98
Div yield (avg)%
22.02
23.63
21.30
21.25
19.68
18.04
19.75
19.50
21.90
24.86
23.28
19.75
21.27
58
9.61
Payout ratio%
23.08
21.53
20.68
19.92
21.70
20.05
17.25
15.86
15.63
12.78
3.81
15.86
19.99
83
3.400
Shares (diluted)B
3.403
3.692
4.154
4.210
4.416
4.673
4.851
4.569
5.069
4.938
3.395
2.26%
4.13%
29
24.16
Buyback yield%
24.65
22.42
23.73
21.94
23.22
23.10
21.91
19.20
20.89
22.97
27.06
21.91
22.69
13
0.801
D/E ratiox
1.434
1.456
1.489
1.379
1.329
1.294
1.149
1.086
1.195
1.099
1.371
1.149
1.311
7
2.452
Enterprise value¥B
2.844
3.348
4.025
4.523
4.747
5.105
4.952
5.315
5.588
6.449
3.041
6.32%
9.04%
93
2.938
LT debt¥B
1.208
1.324
1.509
1.412
1.578
1.499
1.432
1.401
1.338
1.405
1.626
(2.30%)
2.32%
31
Revenue
¥4.136B
4.30%
1.00×
Cost of revenue
¥2.895B
4.30%
1.00×
Operating expenses
¥863.2M
4.49%
1.02×
Property and equipment
16.81%
Spread over hurdle
(3.54%)