0.603
Revenue¥B
0.811
0.841
0.887
0.937
0.992
1.041
1.094
1.144
1.233
1.300
0.664
5.56%
5.23%
29
2.85
Revenue growth%
30.02
27.79
24.86
25.09
27.28
25.47
23.09
24.60
23.38
20.47
9.79
23.38
24.98
17
7.23
Gross margin%
8.18
7.92
10.86
9.83
7.01
6.74
9.53
9.36
11.44
10.83
3.18
9.53
9.44
65
6.27
Operating margin%
0.40
2.68
3.81
2.86
5.78
3.35
3.47
1.90
3.26
1.71
26.98
3.26
3.06
92
24.98
Net margin%
28.79
28.44
31.33
31.41
31.87
29.01
29.90
30.40
31.29
29.08
21.49
29.90
30.15
82
20.06
P/E ratio (avg)x
6.698
7.550
7.152
7.066
7.723
7.230
8.255
9.205
8.481
8.953
27.14
8.481
7.636
40
19.19
EV/EBITx
33.19
35.34
36.06
38.35
40.18
42.44
48.73
54.04
53.18
52.07
13.50
52.07
41.31
35
15.29
FCF yield (avg)%
17.60
17.77
18.87
19.21
18.29
16.68
15.87
17.41
18.62
16.08
11.72
16.68
17.69
21
17.95
FCF margin%
7.85
7.09
9.57
10.21
9.91
8.79
7.66
10.25
10.18
11.18
12.19
10.18
9.74
11
1.096
FCF / Net incomex
1.698
1.622
1.642
1.749
1.878
1.939
2.134
2.296
2.372
2.157
0.628
2.157
1.908
23
7.47
ROIC%
18.01
16.05
17.16
17.28
19.37
21.43
22.87
23.30
24.01
24.33
3.77
23.30
20.40
68
2.71
Return on equity%
8.00
6.68
7.64
5.57
6.07
4.94
3.18
1.38
3.89
3.29
16.47
3.29
5.25
49
15.20
Return on assets%
1.30
0.40
0.40
0.40
0.40
2.35
0.40
2.16
1.96
4.40
9.82
2.16
0.85
57
3.14
EPS¥
0.74
0.77
0.73
0.76
0.76
0.66
0.70
0.67
0.65
0.57
3.46
(5.56%)
(1.94%)
—
24.55
EPS growth%
3.11
4.06
3.00
3.44
0.73
3.61
2.08
3.81
5.63
6.16
8.08
3.81
3.53
61
3.30
Bookvalue per sh¥
1.69
1.61
1.45
1.38
1.44
1.26
1.31
1.27
1.28
1.36
3.39
(1.16%)
(3.40%)
—
0.60
FCF per share¥
1.99
2.22
2.12
2.01
2.16
2.38
2.65
2.59
2.81
3.00
0.61
6.80%
5.00%
—
1.63
Dividend per sh¥
3.90
3.92
3.88
3.48
3.38
3.38
3.71
3.45
3.22
3.22
1.92
(0.94%)
(2.35%)
—
18.51
Div yield (avg)%
7.75
8.14
8.55
8.20
8.47
8.37
7.65
5.82
5.66
3.91
4.00
5.82
7.95
89
16.31
Payout ratio%
18.22
18.61
18.92
19.22
18.02
15.65
12.70
12.97
14.72
13.54
28.79
13.54
16.84
79
0.443
Shares (diluted)B
0.687
0.783
0.914
0.934
1.063
1.069
1.126
1.137
1.101
1.215
0.430
2.72%
7.59%
42
4.71
Buyback yield%
11.56
9.31
7.51
5.95
4.82
5.00
7.44
8.36
6.26
6.95
2.98
6.95
7.19
40
1.439
D/E ratiox
0.303
0.311
0.326
0.309
0.293
0.280
0.267
0.258
0.251
0.230
0.739
0.258
0.286
27
536.3
Enterprise value¥M
418.8
435.0
448.2
442.9
472.6
496.7
468.2
487.7
551.4
557.5
444.1
3.36%
2.20%
10
0.204
LT debt¥B
1.059
1.169
1.292
1.355
1.577
1.534
1.623
1.614
1.800
1.809
0.425
2.79%
6.47%
51
Revenue
¥1.300B
5.23%
1.00×
Cost of revenue
¥810.2M
5.10%
0.99×
Operating expenses
¥158.6M
5.50%
1.03×
Property and equipment
15.72%
Spread over hurdle
(1.84%)