1.145
Revenue¥B
0.600
0.663
0.705
0.756
0.825
0.882
0.968
1.031
1.134
1.214
1.244
8.04%
8.39%
51
11.44
Revenue growth%
11.72
14.02
16.21
14.42
13.37
14.06
11.14
9.28
7.54
8.31
10.39
9.28
12.54
81
2.81
Gross margin%
2.14
3.46
4.78
3.97
1.71
1.14
1.32
0.40
0.40
0.88
12.24
0.88
1.52
87
4.50
Operating margin%
5.26
4.36
4.11
2.28
0.80
0.51
0.40
0.40
1.91
1.24
18.12
0.51
1.58
15
26.71
Net margin%
6.49
3.92
1.52
1.92
2.11
1.00
0.40
2.45
4.55
4.45
26.52
2.45
2.28
35
16.71
P/E ratio (avg)x
11.36
11.44
12.12
14.47
16.46
18.23
21.26
20.85
24.76
25.37
20.95
21.26
17.35
5
10.53
EV/EBITx
23.85
23.07
23.80
24.77
25.99
25.04
27.96
27.62
30.00
29.42
9.455
27.96
25.51
26
9.06
FCF yield (avg)%
8.38
10.27
9.13
8.89
8.94
7.52
5.79
7.34
7.86
5.37
19.42
7.34
8.12
20
2.93
FCF margin%
24.63
22.88
23.34
22.34
22.08
19.52
20.91
21.19
24.03
22.69
13.04
21.19
22.52
8
0.137
FCF / Net incomex
0.521
0.585
0.621
0.677
0.746
0.901
0.887
0.976
1.059
1.032
1.681
0.976
0.816
36
20.61
ROIC%
20.78
19.47
18.26
15.87
15.12
14.09
14.63
12.43
9.47
10.85
24.13
12.43
14.88
43
6.83
Return on equity%
15.95
15.51
15.15
17.52
14.70
11.72
9.52
8.77
7.75
5.74
13.52
8.77
13.21
33
2.99
Return on assets%
7.92
5.02
7.02
7.88
5.50
5.33
6.29
8.38
7.87
5.08
18.97
6.29
6.66
64
0.13
EPS¥
0.63
0.64
0.72
0.78
0.84
0.90
0.91
1.04
1.03
0.96
0.14
2.81%
5.12%
—
24.18
EPS growth%
17.10
15.61
13.86
14.44
15.60
15.52
15.41
14.72
16.62
16.59
28.22
15.52
15.56
56
0.39
Bookvalue per sh¥
0.67
0.63
0.69
0.64
0.68
0.76
0.71
0.68
0.67
0.69
0.69
0.33%
(0.47%)
—
0.53
FCF per share¥
0.79
0.76
0.85
0.87
0.93
1.02
1.10
1.06
1.04
0.98
0.16
1.06%
3.59%
—
0.35
Dividend per sh¥
0.50
0.52
0.55
0.56
0.57
0.55
0.47
0.49
0.47
0.41
0.65
(6.17%)
(3.31%)
—
13.04
Div yield (avg)%
21.87
19.71
19.01
17.68
16.98
16.59
17.64
15.54
15.06
14.92
28.07
15.54
17.31
53
3.58
Payout ratio%
23.14
22.31
20.53
22.36
22.10
23.82
25.69
28.56
30.98
31.16
14.48
28.56
23.48
75
1.718
Shares (diluted)B
1.873
1.817
1.829
2.066
2.005
1.846
1.887
1.846
1.983
1.808
1.813
(2.04%)
(0.01%)
81
24.39
Buyback yield%
17.25
18.33
16.80
15.08
16.76
18.12
15.65
17.47
18.90
18.89
29.06
18.12
17.36
93
1.391
D/E ratiox
0.524
0.596
0.587
0.610
0.680
0.670
0.773
0.862
0.979
0.948
0.640
0.862
0.675
31
1,512
Enterprise value¥M
160.5
162.4
184.8
201.2
204.5
227.4
248.7
249.5
242.9
244.6
959.0
3.65%
4.58%
54
220.6
LT debt¥M
979.8
866.0
809.1
793.8
809.8
893.1
871.1
932.7
949.5
896.1
170.2
2.05%
(0.53%)
82
Revenue
¥1.214B
8.39%
1.00×
Cost of revenue
¥530.4M
8.71%
1.03×
Operating expenses
¥282.9M
7.76%
0.94×
Property and equipment
16.34%
Spread over hurdle
(0.16%)