0.484
Revenue¥B
0.801
0.815
0.841
0.850
0.878
0.891
0.921
0.953
0.976
1.012
0.501
2.89%
2.70%
93
14.93
Revenue growth%
2.76
1.37
0.45
3.01
1.51
3.72
6.50
7.96
7.20
5.91
15.51
6.50
3.37
59
6.51
Gross margin%
15.90
13.32
14.04
13.28
11.82
9.86
9.64
8.35
9.73
11.30
8.74
9.73
11.56
88
14.92
Operating margin%
16.05
13.16
13.45
15.04
16.98
14.38
15.82
15.68
13.34
16.10
27.18
15.68
15.36
53
9.19
Net margin%
28.15
25.46
25.85
28.85
26.37
26.97
25.56
24.56
22.49
22.00
17.26
24.56
25.71
87
15.16
P/E ratio (avg)x
26.05
25.50
28.72
32.06
35.96
39.12
38.09
36.50
41.46
45.29
17.65
39.12
36.23
25
11.63
EV/EBITx
9.272
8.984
9.452
10.84
10.61
10.18
10.23
11.58
11.87
12.98
27.30
11.58
10.42
79
23.82
FCF yield (avg)%
5.95
7.74
8.29
6.47
3.56
4.92
2.73
1.46
1.27
0.40
7.74
1.46
4.24
76
27.37
FCF margin%
18.19
20.48
20.73
20.46
20.12
18.62
19.31
17.21
19.46
17.58
11.62
18.62
19.39
54
0.176
FCF / Net incomex
0.882
0.794
0.725
0.729
0.789
0.735
0.745
0.745
0.807
0.815
1.756
0.745
0.767
18
15.12
ROIC%
7.71
8.36
7.82
8.71
7.83
9.23
10.73
11.73
10.83
10.16
13.28
10.73
8.97
24
8.50
Return on equity%
18.96
19.59
19.71
18.62
18.24
17.02
14.25
16.16
18.17
17.61
6.68
17.02
18.21
55
26.04
Return on assets%
23.53
22.18
23.44
22.90
23.27
20.53
19.65
21.46
21.34
22.20
10.64
21.34
22.19
52
0.31
EPS¥
0.35
0.34
0.38
0.40
0.36
0.33
0.35
0.33
0.30
0.31
0.34
(2.81%)
(1.01%)
—
3.31
EPS growth%
10.19
9.89
12.61
9.89
7.60
7.53
8.79
8.57
8.51
8.22
16.80
8.51
8.68
63
0.37
Bookvalue per sh¥
0.18
0.19
0.22
0.24
0.26
0.26
0.30
0.29
0.32
0.36
0.11
6.76%
7.50%
—
0.07
FCF per share¥
0.47
0.52
0.51
0.55
0.56
0.66
0.71
0.79
0.91
0.95
0.18
11.11%
7.65%
—
0.24
Dividend per sh¥
0.09
0.09
0.10
0.11
0.11
0.11
0.10
0.11
0.11
0.11
0.14
0.05%
1.06%
—
2.88
Div yield (avg)%
12.01
14.50
14.46
16.93
19.05
20.15
20.95
18.44
16.73
18.09
20.14
18.44
17.51
52
12.58
Payout ratio%
11.33
12.23
11.19
11.75
13.15
11.89
13.80
16.03
15.83
14.99
5.05
14.99
12.69
13
0.830
Shares (diluted)B
1.204
1.362
1.540
1.689
1.691
1.609
1.754
1.888
2.069
2.064
0.821
4.07%
6.84%
18
27.45
Buyback yield%
15.82
18.35
20.84
23.12
22.14
22.74
24.78
25.20
27.89
30.25
18.04
25.20
22.93
27
0.783
D/E ratiox
0.223
0.216
0.204
0.223
0.259
0.300
0.316
0.302
0.285
0.285
0.619
0.300
0.272
42
0.860
Enterprise value¥B
1.076
1.048
1.033
1.122
1.183
1.230
1.366
1.627
1.839
2.026
0.110
11.35%
7.86%
88
0.921
LT debt¥B
1.447
1.669
1.761
1.705
1.921
2.033
2.368
2.792
3.010
2.973
0.212
9.12%
7.75%
39
Revenue
¥1.012B
2.70%
1.00×
Cost of revenue
¥708.7M
2.82%
1.01×
Operating expenses
¥128.7M
2.50%
0.98×
Property and equipment
16.18%
Spread over hurdle
33.29%