1.114
Revenue¥B
0.472
0.516
0.547
0.589
0.632
0.694
0.737
0.782
0.828
0.899
1.172
7.33%
7.63%
69
19.95
Revenue growth%
19.53
18.61
20.54
18.14
15.78
14.36
16.46
15.31
16.33
17.51
21.14
16.33
16.99
33
14.69
Gross margin%
29.63
32.61
30.94
30.49
32.38
32.66
34.85
34.92
36.90
38.35
6.19
34.92
32.63
46
3.63
Operating margin%
34.51
34.66
35.00
36.16
37.49
39.70
41.99
43.54
43.76
41.13
4.18
41.99
38.60
65
15.53
Net margin%
14.41
15.49
13.23
10.63
12.51
11.54
13.31
14.90
17.89
18.32
26.56
14.90
13.86
12
21.92
P/E ratio (avg)x
14.88
14.44
16.06
17.65
18.75
16.92
15.55
16.12
15.26
13.85
27.73
15.55
15.81
77
21.61
EV/EBITx
21.07
24.39
24.38
29.06
30.80
34.40
40.55
47.40
50.80
51.23
37.55
47.40
32.60
68
2.88
FCF yield (avg)%
19.47
20.77
21.97
19.59
18.57
15.79
17.64
18.55
16.35
14.56
15.63
16.35
18.56
89
28.54
FCF margin%
25.44
25.83
24.92
25.19
25.70
23.26
22.34
20.11
20.15
17.71
21.46
20.15
24.09
57
0.553
FCF / Net incomex
1.638
1.699
1.867
2.255
2.734
3.065
3.388
3.879
4.482
4.732
0.129
3.879
2.899
45
14.43
ROIC%
32.01
33.88
33.11
33.91
36.19
35.45
38.17
40.57
41.79
43.47
6.29
40.57
35.82
49
17.02
Return on equity%
19.45
20.63
19.07
20.74
22.30
24.80
25.68
26.13
23.43
26.20
6.46
25.68
22.86
75
23.84
Return on assets%
18.31
16.94
19.70
22.68
20.54
17.94
16.81
16.03
17.94
20.68
20.49
17.94
18.12
60
0.47
EPS¥
0.20
0.19
0.19
0.20
0.18
0.17
0.15
0.16
0.14
0.15
0.49
(3.52%)
(3.52%)
—
17.69
EPS growth%
18.63
19.25
22.23
21.90
24.46
23.49
22.73
24.49
24.06
22.11
10.77
23.49
22.48
66
0.43
Bookvalue per sh¥
0.38
0.39
0.38
0.33
0.32
0.29
0.25
0.27
0.29
0.30
0.30
(1.17%)
(1.72%)
—
0.22
FCF per share¥
0.18
0.19
0.19
0.19
0.23
0.25
0.29
0.28
0.28
0.32
0.30
6.72%
6.45%
—
0.23
Dividend per sh¥
0.32
0.31
0.31
0.32
0.32
0.34
0.39
0.44
0.41
0.46
0.34
7.52%
3.71%
—
6.09
Div yield (avg)%
0.40
1.98
3.77
3.27
4.51
4.80
7.06
7.35
5.57
4.33
17.52
5.57
4.42
71
9.40
Payout ratio%
27.05
28.34
28.48
28.86
29.82
28.62
28.01
30.81
31.07
29.74
9.69
29.74
28.74
45
1.103
Shares (diluted)B
1.481
1.450
1.528
1.564
1.525
1.426
1.447
1.466
1.644
1.599
1.061
0.96%
2.38%
89
3.61
Buyback yield%
10.25
12.93
13.94
11.93
13.06
12.06
14.08
15.86
18.68
16.30
13.97
15.86
13.50
40
0.454
D/E ratiox
1.246
1.334
1.425
1.351
1.423
1.324
1.282
1.159
1.136
0.991
0.353
1.159
1.303
69
898.6
Enterprise value¥M
488.6
436.9
410.4
354.4
330.0
292.9
248.0
257.0
260.4
260.2
757.4
(4.64%)
(7.07%)
12
0.898
LT debt¥B
0.080
0.085
0.096
0.109
0.123
0.132
0.147
0.162
0.171
0.174
1.211
7.13%
8.85%
54
Revenue
¥899.5M
7.63%
1.00×
Cost of revenue
¥587.7M
7.60%
1.00×
Operating expenses
¥124.1M
7.32%
0.97×
Property and equipment
14.71%
Spread over hurdle
(1.55%)