0.557
Revenue¥B
0.763
0.796
0.849
0.889
0.925
0.992
1.021
1.055
1.114
1.155
0.593
4.54%
4.51%
51
6.64
Revenue growth%
25.07
24.56
27.04
25.87
28.32
29.94
29.81
29.65
28.07
25.54
29.62
29.65
27.55
29
13.30
Gross margin%
11.75
9.83
8.98
7.56
6.99
6.74
4.24
5.48
6.77
6.28
6.16
6.28
6.88
56
2.14
Operating margin%
20.23
21.06
19.01
16.91
16.01
14.65
11.76
14.48
17.16
18.13
16.52
14.65
17.04
39
13.19
Net margin%
8.44
7.19
4.21
1.72
0.40
1.10
0.40
1.94
3.57
2.75
3.28
1.94
2.34
60
15.16
P/E ratio (avg)x
25.35
25.45
27.65
23.87
21.71
20.17
22.20
20.38
18.48
18.53
21.04
20.17
21.95
79
23.74
EV/EBITx
25.38
26.32
25.13
23.42
26.35
28.78
28.58
31.28
34.62
37.41
22.41
31.28
27.47
13
11.00
FCF yield (avg)%
12.58
12.65
9.95
9.14
6.32
5.95
6.74
9.65
11.92
14.56
12.72
9.65
9.80
50
20.61
FCF margin%
14.49
16.35
17.87
16.11
13.37
14.08
13.98
15.40
17.58
19.91
19.99
15.40
15.76
72
0.761
FCF / Net incomex
1.149
1.116
1.104
1.130
1.191
1.195
1.282
1.192
1.214
1.148
0.949
1.195
1.170
9
12.02
ROIC%
0.40
3.00
2.28
4.39
2.70
4.08
2.35
0.40
0.40
0.40
10.92
0.40
2.32
10
16.35
Return on equity%
24.42
26.37
23.57
22.32
19.54
21.31
22.69
20.24
17.31
15.25
17.61
20.24
21.82
58
7.17
Return on assets%
22.18
22.36
24.85
26.06
24.76
23.05
21.34
21.60
18.61
18.25
28.24
21.34
22.27
41
2.63
EPS¥
3.20
3.13
3.30
3.78
3.70
3.93
3.85
4.07
4.06
4.62
2.77
4.57%
4.00%
—
24.23
EPS growth%
26.73
26.96
26.06
25.00
22.08
22.79
21.98
22.31
20.52
20.27
10.13
21.98
22.55
44
1.24
Bookvalue per sh¥
0.81
0.84
0.89
0.80
0.78
0.68
0.68
0.68
0.67
0.62
0.39
(4.56%)
(3.11%)
—
1.69
FCF per share¥
1.45
1.57
1.66
1.58
1.58
1.50
1.68
1.77
1.74
1.81
0.46
2.70%
2.70%
—
1.99
Dividend per sh¥
1.35
1.51
1.47
1.77
1.85
2.01
1.96
2.13
2.23
2.53
2.24
6.49%
7.97%
—
17.94
Div yield (avg)%
28.19
26.59
27.18
28.14
29.46
27.85
28.99
29.95
27.17
27.59
18.34
27.85
27.99
55
13.61
Payout ratio%
7.42
10.13
8.21
11.11
11.70
8.89
6.28
8.71
6.06
7.07
23.58
7.07
8.46
82
501.5
Shares (diluted)M
648.2
697.2
718.2
768.9
846.1
848.0
883.9
997.0
999.7
958.6
510.1
2.53%
3.49%
70
11.61
Buyback yield%
17.18
20.04
20.85
21.88
22.04
21.43
22.10
22.04
22.35
21.65
7.23
22.04
21.77
20
0.105
D/E ratiox
1.146
1.241
1.408
1.400
1.372
1.390
1.538
1.549
1.705
1.837
1.220
1.549
1.404
77
0.467
Enterprise value¥B
0.779
0.781
0.890
1.012
1.060
1.063
1.176
1.263
1.474
1.417
0.641
5.97%
5.75%
85
0.589
LT debt¥B
0.634
0.765
0.877
0.930
0.966
1.090
1.223
1.376
1.576
1.663
0.064
11.47%
10.22%
89
Revenue
¥1.155B
4.51%
1.00×
Cost of revenue
¥808.7M
4.51%
1.00×
Operating expenses
¥138.7M
5.24%
1.07×
Property and equipment
14.78%
Spread over hurdle
(1.74%)