2.993
Revenue¥B
1.333
1.446
1.578
1.723
1.874
2.042
2.184
2.371
2.596
2.833
3.095
8.61%
8.58%
60
25.10
Revenue growth%
32.47
32.57
30.04
30.03
32.62
35.59
37.70
37.15
38.02
39.11
25.79
37.70
34.10
20
2.14
Gross margin%
22.31
25.12
23.83
21.49
20.33
18.35
20.98
22.87
20.48
21.81
15.15
20.98
21.65
34
27.59
Operating margin%
21.13
21.00
18.99
17.93
19.80
18.10
19.43
20.78
22.60
20.02
20.83
20.02
19.91
86
23.80
Net margin%
33.23
30.51
27.55
24.58
23.85
25.90
26.53
26.04
28.60
29.58
6.75
26.53
27.04
21
13.46
P/E ratio (avg)x
11.11
10.16
10.14
10.78
11.43
12.03
11.89
11.27
12.03
10.95
22.01
11.89
11.19
54
11.57
EV/EBITx
36.92
42.99
44.66
49.31
51.70
57.22
65.98
75.24
73.10
86.56
33.96
73.10
54.46
32
26.37
FCF yield (avg)%
27.53
29.94
29.99
32.18
33.07
30.38
28.67
31.42
32.33
34.86
27.15
31.42
30.90
37
4.51
FCF margin%
3.71
5.40
4.48
3.32
1.07
0.40
0.40
0.40
3.24
4.02
24.17
0.40
3.28
88
1.155
FCF / Net incomex
1.361
1.527
1.649
1.659
1.606
1.697
1.961
2.338
2.470
2.501
0.179
2.338
1.678
11
26.32
ROIC%
2.69
0.88
2.32
5.13
5.50
7.18
8.39
9.65
8.47
10.73
4.67
8.47
6.34
25
13.84
Return on equity%
14.50
16.97
15.83
14.78
17.73
18.87
21.86
24.10
25.14
22.27
9.72
22.27
18.30
5
18.19
Return on assets%
22.11
20.87
23.35
24.99
22.89
21.06
21.61
20.49
23.03
22.45
14.90
21.61
22.28
67
0.17
EPS¥
0.31
0.35
0.34
0.35
0.39
0.39
0.44
0.48
0.50
0.52
0.18
5.83%
6.08%
—
7.42
EPS growth%
7.63
4.88
2.34
2.28
5.20
3.90
2.02
0.40
0.40
1.99
10.13
1.99
2.31
21
0.77
Bookvalue per sh¥
0.39
0.37
0.37
0.41
0.42
0.45
0.50
0.47
0.44
0.43
0.35
0.24%
1.41%
—
0.43
FCF per share¥
0.33
0.36
0.37
0.38
0.41
0.42
0.40
0.37
0.40
0.36
0.53
(2.66%)
1.75%
—
0.34
Dividend per sh¥
0.55
0.59
0.53
0.50
0.54
0.55
0.49
0.49
0.47
0.43
0.54
(4.38%)
(3.69%)
—
16.16
Div yield (avg)%
22.61
21.20
21.53
24.02
24.67
24.71
21.93
22.05
19.90
20.94
3.46
21.93
21.99
23
11.54
Payout ratio%
20.48
23.02
20.63
20.79
20.00
19.74
19.25
18.91
16.65
18.13
22.53
18.91
19.87
86
1.959
Shares (diluted)B
1.678
1.697
1.515
1.395
1.500
1.482
1.429
1.252
1.126
1.218
1.863
(4.08%)
(3.47%)
40
19.39
Buyback yield%
11.56
12.11
13.42
12.82
10.68
12.06
10.46
10.26
12.64
10.38
11.30
10.46
11.81
7
0.276
D/E ratiox
1.499
1.669
1.831
1.663
1.575
1.652
1.615
1.836
1.716
1.674
0.538
1.674
1.666
83
0.509
Enterprise value¥B
0.869
0.916
1.040
1.084
1.065
1.240
1.182
1.373
1.548
1.613
0.331
8.66%
5.96%
27
0.452
LT debt¥B
0.515
0.483
0.412
0.397
0.348
0.329
0.304
0.257
0.233
0.206
1.142
(9.95%)
(8.37%)
28
Revenue
¥2.833B
8.58%
1.00×
Cost of revenue
¥1.691B
8.23%
0.97×
Operating expenses
¥444.2M
8.68%
1.01×
Property and equipment
19.59%
Cash and investments
15.77%
Spread over hurdle
82.19%