0.535
Revenue¥B
0.650
0.675
0.720
0.782
0.816
0.879
0.947
0.989
1.042
1.128
0.559
6.68%
6.20%
53
25.23
Revenue growth%
0.53
0.40
0.40
1.19
1.58
0.40
3.25
4.12
2.43
1.76
15.64
2.43
1.38
85
8.16
Gross margin%
27.64
24.98
25.16
26.37
24.53
24.78
21.93
22.09
23.41
24.71
27.99
23.41
24.75
74
27.39
Operating margin%
22.66
20.95
18.69
16.71
19.02
21.76
20.26
21.55
24.37
26.04
21.77
21.76
21.25
94
13.36
Net margin%
20.87
18.63
16.18
16.04
16.71
14.43
16.70
18.39
19.77
18.87
12.47
18.39
17.55
17
17.72
P/E ratio (avg)x
27.17
23.92
25.98
27.19
26.85
25.60
24.61
26.51
26.53
28.31
12.39
26.51
26.52
73
36.96
EV/EBITx
25.96
26.15
30.05
27.98
32.29
35.77
36.69
38.98
45.06
44.24
21.07
38.98
34.03
89
17.51
FCF yield (avg)%
17.18
15.28
13.92
12.88
12.52
11.49
10.50
10.80
12.48
14.69
29.75
11.49
12.70
25
14.16
FCF margin%
33.59
35.58
37.91
38.98
36.98
38.77
38.94
37.21
39.29
38.42
23.87
38.77
38.17
37
0.871
FCF / Net incomex
1.388
1.368
1.511
1.698
1.683
1.633
1.641
1.906
2.044
2.167
0.585
1.906
1.662
44
26.05
ROIC%
6.36
8.10
6.16
6.81
5.83
4.48
6.70
5.47
2.47
4.16
6.62
4.48
5.99
65
13.82
Return on equity%
28.53
28.04
28.47
30.74
32.00
34.10
36.55
34.50
35.43
37.01
22.23
35.43
33.05
93
17.43
Return on assets%
21.74
20.26
22.32
24.37
23.20
22.48
19.74
17.72
15.88
15.29
28.44
17.72
21.00
7
0.11
EPS¥
0.30
0.33
0.32
0.31
0.34
0.34
0.31
0.28
0.25
0.26
0.12
(5.11%)
(0.86%)
—
26.42
EPS growth%
5.57
3.57
2.35
3.00
1.16
3.47
2.73
5.56
3.11
1.44
29.41
3.11
3.05
91
0.37
Bookvalue per sh¥
0.17
0.20
0.22
0.21
0.22
0.25
0.24
0.25
0.29
0.35
0.18
9.13%
9.36%
—
0.45
FCF per share¥
0.56
0.52
0.49
0.49
0.50
0.53
0.56
0.52
0.57
0.62
0.47
4.63%
1.85%
—
0.18
Dividend per sh¥
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.10
0.34
2.99%
(2.01%)
—
20.14
Div yield (avg)%
23.68
25.03
23.38
23.06
22.11
23.33
24.55
25.03
24.15
24.94
18.46
24.55
23.91
21
20.37
Payout ratio%
12.37
12.39
11.20
13.07
11.90
13.09
14.40
16.89
15.72
15.36
23.85
15.36
13.08
86
1.390
Shares (diluted)B
1.765
1.935
1.923
2.099
2.417
2.601
2.883
3.216
3.727
3.683
1.434
8.79%
8.38%
58
16.53
Buyback yield%
14.45
16.70
13.87
14.59
14.76
13.63
12.66
13.65
12.89
14.39
8.35
13.63
14.13
19
0.775
D/E ratiox
1.010
1.069
0.969
1.064
1.172
1.253
1.230
1.350
1.345
1.426
1.180
1.345
1.201
5
43.45
Enterprise value¥M
142.9
156.2
162.1
176.6
180.7
166.4
159.8
180.6
183.7
173.2
455.0
(0.84%)
3.13%
31
0.798
LT debt¥B
0.886
0.885
1.071
1.242
1.435
1.470
1.765
1.979
1.936
2.011
0.252
6.98%
8.92%
26
Revenue
¥1.128B
6.20%
1.00×
Cost of revenue
¥707.1M
6.36%
1.01×
Operating expenses
¥154.4M
6.37%
1.02×
Property and equipment
16.27%
Spread over hurdle
27.69%