0.974
Revenue¥B
1.233
1.309
1.421
1.506
1.603
1.684
1.807
1.882
2.048
2.228
1.044
6.80%
6.93%
29
6.71
Revenue growth%
16.82
18.92
19.17
18.17
20.06
21.56
21.21
21.04
19.78
17.22
10.26
21.04
19.47
44
10.90
Gross margin%
0.40
0.40
2.95
2.58
4.95
2.52
2.32
3.20
2.12
0.76
7.61
2.32
2.42
55
27.87
Operating margin%
27.38
28.94
26.31
29.16
30.74
31.70
33.81
33.21
36.15
36.15
6.88
33.81
31.22
38
2.88
Net margin%
8.78
8.77
6.85
7.41
9.14
8.71
5.99
8.68
7.24
4.83
4.95
7.24
8.05
20
26.43
P/E ratio (avg)x
10.99
12.62
14.84
15.47
15.40
14.98
15.54
15.50
15.26
16.70
22.80
15.50
15.33
33
9.495
EV/EBITx
24.14
27.30
27.13
31.04
36.57
41.85
44.92
52.66
56.86
61.71
16.82
52.66
39.21
73
5.93
FCF yield (avg)%
10.36
11.63
13.54
13.61
13.26
11.43
8.56
6.19
7.80
8.47
29.74
8.47
10.89
29
19.81
FCF margin%
8.25
8.83
10.35
10.71
10.09
8.88
8.46
8.88
10.86
12.57
13.96
8.88
9.49
56
0.272
FCF / Net incomex
0.781
0.904
0.936
1.042
1.230
1.383
1.401
1.651
1.703
1.943
1.558
1.651
1.307
67
22.23
ROIC%
21.95
23.96
21.87
24.84
24.54
22.08
19.18
19.70
19.01
16.92
11.15
19.18
21.91
34
12.12
Return on equity%
11.27
12.39
9.76
8.53
10.37
9.68
11.01
12.57
12.40
12.02
4.65
12.02
11.14
65
25.53
Return on assets%
22.85
23.95
24.73
25.72
24.41
25.28
25.97
27.25
26.95
28.45
23.77
26.95
25.50
65
0.45
EPS¥
0.49
0.52
0.54
0.55
0.55
0.57
0.59
0.55
0.60
0.69
0.49
4.33%
3.35%
—
24.13
EPS growth%
30.40
32.80
32.33
33.60
33.56
34.80
35.74
36.25
34.79
37.78
29.21
35.74
34.19
63
0.37
Bookvalue per sh¥
0.32
0.32
0.31
0.33
0.33
0.32
0.34
0.36
0.38
0.39
0.18
3.60%
1.30%
—
0.29
FCF per share¥
0.10
0.10
0.10
0.09
0.11
0.12
0.12
0.12
0.14
0.13
0.50
3.80%
2.06%
—
0.39
Dividend per sh¥
0.30
0.32
0.36
0.42
0.48
0.54
0.60
0.71
0.81
0.82
0.44
11.20%
12.32%
—
14.76
Div yield (avg)%
12.80
14.95
12.83
11.06
13.43
15.84
17.02
17.70
18.00
19.63
4.80
17.70
15.39
70
12.59
Payout ratio%
15.06
13.36
12.49
13.53
10.96
12.39
10.84
10.92
8.88
6.70
10.84
10.84
11.68
87
0.978
Shares (diluted)B
0.823
0.741
0.716
0.677
0.613
0.669
0.618
0.552
0.523
0.580
1.026
(1.10%)
(3.33%)
69
28.15
Buyback yield%
27.83
30.60
28.30
29.19
29.39
30.71
33.45
31.21
33.05
30.16
13.10
31.21
30.38
30
1.428
D/E ratiox
2.219
2.348
2.407
2.538
3.078
3.359
4.007
4.013
3.959
4.560
1.742
4.007
3.218
65
1.822
Enterprise value¥B
0.736
0.756
0.707
0.684
0.722
0.703
0.668
0.744
0.745
0.796
1.349
1.99%
0.20%
12
1.903
LT debt¥B
1.001
1.099
1.161
1.299
1.273
1.298
1.458
1.548
1.689
1.700
0.698
5.95%
6.42%
8
Revenue
¥2.228B
6.93%
1.00×
Cost of revenue
¥1.453B
6.65%
0.97×
Operating expenses
¥564.5M
7.43%
1.05×
Property and equipment
19.22%
Cash and investments
17.45%
Spread over hurdle
(4.31%)