0.305
Revenue¥B
1.113
1.174
1.221
1.253
1.323
1.401
1.462
1.514
1.614
1.717
0.333
5.36%
5.12%
15
9.13
Revenue growth%
4.84
2.02
0.62
0.66
0.40
2.01
3.41
3.67
3.00
3.37
12.32
3.37
2.51
74
2.49
Gross margin%
3.07
4.52
5.44
2.46
0.40
0.40
0.40
1.39
1.09
0.40
9.34
0.40
1.24
21
23.65
Operating margin%
6.59
8.86
9.46
12.02
12.18
14.39
14.98
12.34
13.66
16.24
14.29
14.39
12.26
40
8.31
Net margin%
13.66
15.40
12.42
14.62
14.14
14.11
14.02
15.47
15.87
13.46
18.64
14.11
14.12
84
14.30
P/E ratio (avg)x
22.13
19.87
21.82
19.94
21.73
22.85
23.91
24.19
26.40
25.77
21.78
24.19
22.49
48
36.89
EV/EBITx
13.50
12.09
12.96
11.23
10.84
9.747
9.497
9.287
8.076
7.217
14.73
9.287
10.30
67
8.59
FCF yield (avg)%
6.56
8.14
5.70
7.78
7.43
6.03
6.19
5.99
5.51
5.70
24.87
5.99
6.11
40
17.65
FCF margin%
13.94
15.12
13.12
12.60
11.95
9.17
9.93
7.28
10.25
11.60
2.32
9.93
11.77
75
0.360
FCF / Net incomex
0.805
0.838
0.781
0.831
0.886
0.977
0.873
0.983
0.893
0.902
1.649
0.902
0.879
40
12.67
ROIC%
28.88
27.00
25.61
25.93
23.07
24.44
25.23
25.25
23.99
25.84
11.96
25.23
25.43
46
4.79
Return on equity%
11.29
13.74
13.67
16.27
13.43
14.49
16.57
14.65
14.08
16.78
24.33
14.65
14.28
19
23.56
Return on assets%
0.40
1.42
2.44
4.12
2.61
1.67
1.64
2.74
0.40
2.85
18.60
1.67
2.06
89
0.54
EPS¥
0.56
0.52
0.52
0.58
0.62
0.56
0.50
0.55
0.52
0.46
0.60
(5.88%)
(1.92%)
—
29.54
EPS growth%
5.04
5.82
6.37
5.61
5.78
8.40
8.26
11.24
13.36
12.29
24.28
11.24
7.31
51
0.44
Bookvalue per sh¥
0.94
1.01
0.98
0.96
0.92
1.04
1.02
0.99
1.13
1.03
0.87
2.35%
0.10%
—
0.51
FCF per share¥
0.93
1.04
1.08
1.14
1.15
1.05
0.99
0.95
0.87
0.98
0.91
(3.08%)
(0.02%)
—
0.59
Dividend per sh¥
0.36
0.43
0.46
0.51
0.56
0.60
0.65
0.79
0.77
0.85
0.20
8.99%
9.42%
—
23.58
Div yield (avg)%
18.34
20.06
22.88
25.30
26.18
24.86
22.40
24.33
23.65
25.26
5.46
24.33
23.99
88
27.38
Payout ratio%
10.10
8.44
9.12
11.51
10.56
7.61
8.53
10.12
7.39
8.64
7.31
8.53
8.88
57
1.125
Shares (diluted)B
1.412
1.236
1.203
1.125
1.231
1.187
1.043
0.945
1.004
1.043
1.117
(3.26%)
(3.01%)
25
15.26
Buyback yield%
11.57
12.92
9.96
11.70
10.84
12.74
15.22
13.19
16.01
17.76
29.40
15.22
12.83
30
0.935
D/E ratiox
1.543
1.500
1.483
1.544
1.800
1.909
2.115
2.026
2.067
2.455
1.282
2.067
1.854
91
1.495
Enterprise value¥B
0.418
0.364
0.379
0.406
0.359
0.341
0.302
0.287
0.283
0.290
1.219
(4.16%)
(3.14%)
81
0.767
LT debt¥B
0.583
0.560
0.528
0.554
0.587
0.631
0.640
0.612
0.586
0.568
1.901
(0.68%)
1.07%
48
Revenue
¥1.717B
5.12%
1.00×
Cost of revenue
¥894.7M
5.30%
1.02×
Operating expenses
¥413.4M
4.96%
0.99×
Property and equipment
17.88%
Spread over hurdle
42.14%