1.180
Revenue¥B
1.040
1.027
1.037
1.026
1.025
1.038
1.058
1.051
1.042
1.030
1.275
0.10%
(0.24%)
78
21.91
Revenue growth%
2.85
0.88
3.81
2.65
3.17
1.01
0.40
0.40
1.57
1.03
19.43
1.01
1.30
7
23.28
Gross margin%
10.37
12.91
13.80
12.27
15.20
15.27
17.62
17.46
19.75
20.54
14.87
17.62
15.23
17
9.27
Operating margin%
4.66
2.64
4.72
4.53
4.03
2.91
4.22
6.28
8.24
6.89
10.50
6.28
4.60
58
11.35
Net margin%
9.28
11.42
9.45
11.46
8.76
8.29
8.33
6.16
6.46
7.49
21.10
7.49
8.54
32
24.96
P/E ratio (avg)x
14.83
14.63
13.74
14.72
16.45
15.51
17.36
19.82
19.61
20.59
37.36
19.61
15.98
84
37.53
EV/EBITx
25.02
23.78
22.00
20.33
20.93
17.82
17.02
16.77
14.22
13.56
16.62
16.77
19.07
19
21.66
FCF yield (avg)%
12.37
10.43
11.92
9.67
7.80
5.63
7.69
4.87
6.08
3.57
18.95
5.63
7.74
74
12.65
FCF margin%
23.38
23.67
25.14
26.05
25.15
23.83
22.59
21.18
18.37
21.15
26.49
21.18
23.52
33
0.110
FCF / Net incomex
0.177
0.171
0.176
0.190
0.190
0.208
0.212
0.215
0.209
0.241
0.566
0.212
0.199
70
2.67
ROIC%
7.27
7.47
9.97
8.01
7.99
9.42
9.43
6.54
5.37
6.72
16.44
6.72
7.73
7
3.57
Return on equity%
24.48
22.88
19.92
21.69
20.88
18.84
17.43
14.83
14.52
17.34
11.84
17.34
19.38
75
17.78
Return on assets%
2.46
5.31
2.32
0.40
0.40
0.40
0.40
0.40
0.40
0.40
5.31
0.40
0.40
21
0.24
EPS¥
0.10
0.10
0.09
0.09
0.10
0.09
0.10
0.09
0.08
0.07
0.26
(7.11%)
(2.63%)
—
11.72
EPS growth%
19.93
17.73
18.11
17.96
18.64
16.61
19.59
18.51
16.04
16.26
17.76
16.61
18.04
70
0.18
Bookvalue per sh¥
0.13
0.15
0.16
0.19
0.20
0.22
0.24
0.28
0.31
0.33
0.26
10.65%
11.22%
—
0.22
FCF per share¥
0.15
0.15
0.16
0.14
0.13
0.12
0.10
0.09
0.08
0.09
0.17
(7.67%)
(4.52%)
—
0.12
Dividend per sh¥
0.14
0.14
0.14
0.13
0.12
0.12
0.11
0.11
0.12
0.13
0.05
1.20%
(0.10%)
—
10.29
Div yield (avg)%
19.96
21.33
23.59
23.61
24.35
25.40
23.79
22.71
22.34
21.47
29.66
22.71
23.15
71
12.53
Payout ratio%
21.63
22.18
20.66
18.52
18.02
20.70
18.23
20.41
18.89
18.56
2.93
18.89
19.65
88
2.681
Shares (diluted)B
4.124
3.953
3.942
4.361
4.469
4.480
4.819
4.966
5.146
5.696
2.613
4.97%
4.19%
50
22.76
Buyback yield%
17.06
18.56
18.03
17.51
18.14
15.20
13.33
10.53
8.22
10.88
7.63
10.88
16.13
29
1.735
D/E ratiox
1.339
1.455
1.318
1.236
1.256
1.261
1.148
1.302
1.290
1.369
0.669
1.290
1.296
55
0.387
Enterprise value¥B
1.465
1.533
1.687
1.708
1.659
1.660
1.823
2.018
2.113
2.534
0.855
8.84%
5.56%
74
0.707
LT debt¥B
0.925
0.998
1.134
1.329
1.490
1.615
1.933
2.049
2.421
2.587
0.272
11.66%
10.88%
16
Revenue
¥1.030B
(0.24%)
1.00×
Cost of revenue
¥583.9M
(0.25%)
1.00×
Operating expenses
¥110.5M
(0.56%)
0.97×
Property and equipment
16.95%
Spread over hurdle
30.97%