0.782
Revenue¥B
0.595
0.646
0.702
0.750
0.814
0.865
0.941
1.035
1.132
1.246
0.872
8.89%
8.69%
10
12.86
Revenue growth%
14.36
15.19
12.25
13.82
12.24
12.87
15.27
16.13
17.14
16.61
27.59
16.13
14.78
70
27.75
Gross margin%
30.35
30.86
28.20
29.18
28.18
26.22
27.49
27.33
29.14
28.51
15.23
27.49
28.35
51
11.78
Operating margin%
22.60
20.41
19.67
21.00
23.89
26.74
28.58
27.72
25.35
24.70
14.28
26.74
24.29
45
18.67
Net margin%
18.73
17.28
16.93
19.54
16.99
14.26
11.73
11.59
11.80
10.50
12.57
11.73
15.59
55
21.66
P/E ratio (avg)x
16.93
18.19
17.23
19.55
22.22
24.50
23.15
23.58
24.11
25.14
7.658
24.11
22.68
31
12.03
EV/EBITx
50.75
60.27
58.32
64.38
63.74
68.71
80.86
86.22
102.2
117.6
37.82
86.22
66.54
68
28.92
FCF yield (avg)%
12.60
11.98
11.65
11.34
9.93
10.54
10.34
7.47
8.52
7.39
17.28
8.52
10.44
84
26.86
FCF margin%
23.80
23.10
21.48
24.20
24.15
24.88
23.15
25.74
25.91
27.44
24.15
25.74
24.17
21
1.126
FCF / Net incomex
1.651
1.741
1.699
1.793
1.764
1.861
1.737
1.801
2.059
1.917
0.286
1.861
1.779
74
3.71
ROIC%
11.08
12.86
10.18
11.99
10.90
10.37
8.04
8.24
8.05
10.48
13.56
8.24
10.43
49
17.81
Return on equity%
16.21
16.07
18.94
16.98
19.93
20.98
22.09
22.81
21.55
23.40
19.58
22.09
20.45
39
8.20
Return on assets%
13.84
15.08
14.14
11.48
12.48
11.42
12.97
13.69
11.32
12.91
9.24
12.91
12.94
7
0.52
EPS¥
0.48
0.45
0.48
0.45
0.49
0.50
0.49
0.47
0.53
0.52
0.57
1.31%
1.84%
—
6.29
EPS growth%
16.32
17.89
20.63
23.31
25.62
23.89
23.48
21.48
18.69
20.97
16.65
21.48
21.23
81
0.35
Bookvalue per sh¥
0.08
0.09
0.10
0.12
0.13
0.13
0.13
0.14
0.15
0.14
0.50
1.54%
5.57%
—
0.36
FCF per share¥
0.40
0.42
0.45
0.46
0.43
0.42
0.43
0.42
0.40
0.36
0.29
(3.70%)
(0.80%)
—
0.11
Dividend per sh¥
0.70
0.72
0.66
0.73
0.82
0.75
0.78
0.88
0.87
0.94
0.13
2.82%
3.33%
—
22.81
Div yield (avg)%
30.46
28.32
29.58
31.83
29.88
31.10
31.96
29.10
31.79
29.81
26.44
31.10
30.17
42
7.33
Payout ratio%
30.52
31.13
32.68
34.35
36.51
35.97
35.99
34.90
33.77
36.18
5.39
35.97
34.62
29
1.236
Shares (diluted)B
0.903
0.834
0.764
0.773
0.783
0.702
0.769
0.710
0.673
0.611
1.196
(4.86%)
(3.78%)
53
4.73
Buyback yield%
19.98
22.63
20.40
20.72
19.86
20.45
19.06
21.38
18.78
21.50
23.02
20.45
20.43
52
1.208
D/E ratiox
1.638
1.681
1.632
1.551
1.662
1.651
1.630
1.461
1.388
1.465
1.777
1.465
1.631
28
0.434
Enterprise value¥B
0.878
0.900
0.903
1.029
1.148
1.177
1.218
1.378
1.471
1.504
1.516
5.54%
6.28%
45
1.220
LT debt¥B
0.206
0.222
0.245
0.238
0.233
0.257
0.253
0.259
0.238
0.222
1.184
(1.02%)
1.38%
49
Revenue
¥1.246B
8.69%
1.00×
Cost of revenue
¥573.1M
8.78%
1.01×
Operating expenses
¥236.8M
8.75%
1.00×
Property and equipment
13.84%
Spread over hurdle
43.97%