0.289
Revenue¥B
0.589
0.630
0.689
0.730
0.775
0.820
0.870
0.949
1.008
1.060
0.319
6.46%
6.61%
93
19.93
Revenue growth%
14.66
14.07
16.47
19.13
16.92
14.34
11.52
13.70
13.39
11.08
20.96
13.39
14.20
44
24.80
Gross margin%
4.80
7.02
9.68
9.72
12.34
14.72
13.17
15.84
14.51
15.27
19.50
14.72
12.76
34
18.52
Operating margin%
19.38
20.61
18.42
15.89
18.02
19.20
18.54
15.78
16.39
16.25
7.26
16.39
18.22
73
9.89
Net margin%
7.93
6.81
7.06
6.34
6.07
5.87
7.76
7.95
10.66
11.28
19.11
7.95
7.41
58
30.84
P/E ratio (avg)x
9.777
10.13
9.687
9.691
9.036
8.504
8.038
7.752
6.885
7.303
11.38
7.752
8.770
31
30.29
EV/EBITx
26.77
28.70
29.67
33.15
31.09
30.23
29.78
29.88
32.00
29.76
11.92
29.88
29.83
20
3.95
FCF yield (avg)%
0.40
0.40
1.28
1.47
2.81
0.40
0.40
0.40
0.40
0.40
29.86
0.40
0.40
67
12.26
FCF margin%
22.96
24.61
25.63
26.66
28.91
29.10
29.37
29.90
29.62
32.30
9.64
29.62
29.00
37
1.185
FCF / Net incomex
2.110
2.234
2.482
2.247
2.459
2.428
2.558
2.838
3.145
2.984
0.682
2.838
2.470
79
26.33
ROIC%
20.16
19.83
22.60
21.36
23.29
20.92
20.19
22.42
20.44
19.15
28.08
20.44
20.68
84
12.18
Return on equity%
12.14
10.71
10.74
9.24
6.62
7.13
7.96
6.79
7.10
5.32
15.24
7.10
7.54
72
20.10
Return on assets%
13.71
12.53
12.53
13.13
15.10
17.61
20.00
20.58
23.55
22.58
3.70
20.58
16.35
56
0.58
EPS¥
0.26
0.27
0.30
0.29
0.28
0.26
0.25
0.25
0.27
0.30
0.64
1.41%
2.34%
—
8.19
EPS growth%
12.36
11.01
9.62
7.62
6.28
4.69
6.20
5.65
6.50
8.22
27.40
6.20
7.06
20
0.82
Bookvalue per sh¥
1.25
1.36
1.45
1.67
1.66
1.77
1.81
1.92
2.01
2.00
0.38
3.86%
4.05%
—
0.49
FCF per share¥
0.82
0.72
0.65
0.70
0.69
0.60
0.63
0.64
0.64
0.61
0.67
(2.50%)
(3.32%)
—
0.18
Dividend per sh¥
0.90
0.94
1.08
1.02
0.99
1.00
0.92
0.85
0.81
0.89
0.66
(2.16%)
0.64%
—
18.71
Div yield (avg)%
12.87
12.70
11.80
13.64
11.67
13.86
15.04
15.56
16.74
16.05
28.54
15.56
13.75
28
20.02
Payout ratio%
14.18
12.80
12.63
10.48
13.45
13.36
13.77
16.38
14.55
12.61
5.84
13.77
13.40
24
0.617
Shares (diluted)B
0.704
0.729
0.752
0.868
0.847
0.822
0.822
0.780
0.875
1.020
0.603
3.78%
3.52%
32
27.36
Buyback yield%
5.18
7.98
8.84
9.30
9.95
10.76
9.93
9.48
11.82
14.23
21.15
10.76
9.71
82
0.973
D/E ratiox
2.668
2.909
2.886
3.125
3.613
3.874
4.522
4.775
5.136
5.071
1.022
4.775
3.744
54
824.4
Enterprise value¥M
70.96
76.74
85.19
85.97
81.85
91.18
90.50
98.20
102.4
112.2
64.65
6.51%
4.99%
36
0.855
LT debt¥B
1.001
1.044
1.240
1.209
1.251
1.291
1.238
1.393
1.566
1.599
0.336
5.04%
5.64%
10
Revenue
¥1.060B
6.61%
1.00×
Cost of revenue
¥742.1M
6.61%
1.00×
Operating expenses
¥134.3M
5.65%
0.91×
Property and equipment
17.60%
Spread over hurdle
(3.77%)