0.867
Revenue¥B
0.837
0.869
0.878
0.914
0.925
0.964
0.971
0.994
1.012
1.057
0.895
2.72%
2.61%
80
29.84
Revenue growth%
16.20
14.65
16.91
15.34
16.13
16.61
19.16
16.81
19.43
19.01
9.20
19.01
16.71
20
10.87
Gross margin%
10.94
12.16
13.57
14.95
16.01
17.15
19.07
20.31
22.28
22.90
18.59
20.31
16.58
71
10.50
Operating margin%
12.12
14.93
17.69
17.99
20.44
22.57
22.85
21.51
21.79
23.51
8.24
22.57
20.98
23
2.67
Net margin%
6.71
5.50
7.00
5.67
4.86
2.34
4.34
3.35
3.99
5.59
16.70
3.99
5.18
63
11.16
P/E ratio (avg)x
12.45
12.26
12.96
13.89
15.51
16.69
17.10
17.30
18.37
17.43
19.00
17.30
16.10
88
12.12
EV/EBITx
17.63
17.45
18.12
19.53
21.22
19.53
18.28
16.53
16.17
18.26
27.54
18.26
18.19
79
12.15
FCF yield (avg)%
24.65
22.94
24.56
23.16
22.45
24.97
23.07
24.59
22.21
23.60
23.07
23.60
23.38
49
8.92
FCF margin%
7.30
8.23
9.86
9.52
8.84
7.88
9.44
6.56
7.98
10.19
8.78
7.98
8.53
17
0.631
FCF / Net incomex
0.464
0.496
0.544
0.517
0.555
0.628
0.595
0.696
0.767
0.731
0.239
0.696
0.575
53
10.69
ROIC%
18.86
18.61
16.84
16.17
16.52
14.28
13.29
15.27
17.63
17.35
7.36
15.27
16.68
81
17.29
Return on equity%
5.54
4.06
6.49
7.10
9.70
8.13
8.27
9.17
11.24
11.64
15.11
9.17
8.20
67
3.69
Return on assets%
35.56
38.30
36.01
35.31
32.94
30.28
31.71
30.71
30.06
29.71
11.26
30.28
32.32
61
0.42
EPS¥
0.81
0.96
0.94
0.98
1.17
1.16
1.29
1.27
1.23
1.39
0.46
3.55%
6.70%
—
27.84
EPS growth%
2.25
0.40
2.62
1.38
0.51
3.48
0.91
0.62
0.40
2.07
2.02
0.91
1.14
44
0.57
Bookvalue per sh¥
0.51
0.54
0.62
0.63
0.65
0.72
0.87
0.89
0.96
1.09
0.19
10.94%
9.36%
—
0.21
FCF per share¥
0.37
0.41
0.37
0.40
0.34
0.34
0.35
0.38
0.40
0.38
0.20
2.06%
0.60%
—
0.44
Dividend per sh¥
0.22
0.26
0.25
0.26
0.26
0.30
0.29
0.30
0.29
0.29
0.38
2.16%
4.25%
—
14.82
Div yield (avg)%
19.51
20.93
19.24
19.35
18.94
21.22
21.78
20.56
19.40
20.34
9.26
20.56
19.93
53
25.69
Payout ratio%
3.95
2.28
2.03
0.40
0.40
0.40
0.40
0.40
2.69
3.96
8.90
0.40
1.22
82
1.747
Shares (diluted)B
1.459
1.472
1.536
1.724
1.758
1.967
1.937
2.132
1.922
2.134
1.831
3.95%
3.08%
32
16.21
Buyback yield%
24.66
21.73
23.74
22.82
25.28
23.68
21.56
21.22
21.96
20.84
21.76
21.56
22.39
78
1.371
D/E ratiox
0.545
0.490
0.510
0.501
0.441
0.397
0.382
0.413
0.438
0.426
0.929
0.413
0.439
61
0.766
Enterprise value¥B
0.779
0.776
0.765
0.888
0.926
0.934
1.080
1.156
1.101
1.184
0.803
5.02%
3.61%
53
0.277
LT debt¥B
0.566
0.572
0.668
0.732
0.743
0.766
0.858
0.970
1.155
1.378
0.793
13.16%
10.56%
79
Revenue
¥1.057B
2.61%
1.00×
Cost of revenue
¥577.2M
2.60%
1.00×
Operating expenses
¥186.3M
2.38%
0.98×
Property and equipment
17.29%
Spread over hurdle
17.64%