0.399
Revenue¥B
0.538
0.566
0.608
0.656
0.714
0.778
0.825
0.876
0.936
1.020
0.412
7.41%
7.42%
89
2.24
Revenue growth%
23.38
23.38
22.59
22.12
22.01
22.27
19.82
17.90
20.26
21.03
5.01
20.26
22.07
82
22.19
Gross margin%
11.15
9.13
8.70
7.05
6.38
4.03
4.96
4.56
5.78
4.10
29.46
4.56
6.08
49
20.71
Operating margin%
14.30
12.32
11.22
10.21
12.43
13.57
11.52
9.52
12.20
12.84
21.77
12.20
12.26
70
9.54
Net margin%
9.95
10.50
8.58
9.52
10.86
13.32
12.89
12.03
11.76
11.94
10.72
12.03
11.31
78
16.43
P/E ratio (avg)x
17.21
18.77
20.42
21.26
20.61
22.14
20.41
22.87
25.28
28.58
11.90
22.87
20.93
92
19.86
EV/EBITx
30.21
28.53
28.41
30.80
32.52
35.22
37.56
38.53
37.36
35.26
32.45
37.36
33.87
7
5.70
FCF yield (avg)%
10.62
7.96
7.88
9.28
10.95
10.98
11.60
12.86
10.54
13.40
2.91
11.60
10.79
14
10.10
FCF margin%
20.37
20.49
18.60
16.28
14.83
17.18
19.45
19.96
20.42
23.01
26.41
19.96
19.71
58
1.050
FCF / Net incomex
0.122
0.126
0.107
0.114
0.103
0.098
0.087
0.086
0.093
0.094
0.383
0.093
0.101
65
15.89
ROIC%
7.56
6.34
9.11
8.29
5.86
6.69
6.07
3.41
3.14
3.64
14.49
3.64
6.21
93
27.55
Return on equity%
0.40
1.41
0.40
1.56
0.40
3.10
6.06
5.84
6.25
4.28
2.48
5.84
2.33
34
29.35
Return on assets%
5.20
5.59
5.36
2.52
0.63
0.40
0.40
0.40
1.69
0.40
16.19
0.40
1.16
69
0.17
EPS¥
0.89
0.90
0.94
1.03
1.18
1.37
1.47
1.68
1.98
1.94
0.19
10.47%
9.69%
—
6.98
EPS growth%
24.16
23.41
20.58
18.45
20.85
22.19
20.45
23.33
24.64
24.66
23.13
23.33
22.76
42
0.65
Bookvalue per sh¥
0.32
0.31
0.33
0.38
0.43
0.41
0.39
0.41
0.47
0.55
0.35
5.10%
7.10%
—
1.08
FCF per share¥
0.51
0.55
0.51
0.57
0.50
0.53
0.54
0.50
0.44
0.46
0.82
(1.56%)
(2.18%)
—
0.28
Dividend per sh¥
0.31
0.38
0.37
0.42
0.42
0.44
0.48
0.49
0.56
0.57
0.56
6.26%
7.36%
—
27.12
Div yield (avg)%
31.21
32.27
32.00
29.87
29.06
27.02
24.72
27.62
28.68
27.69
5.58
27.62
28.87
94
15.86
Payout ratio%
12.14
9.52
11.39
9.78
8.29
9.50
11.45
10.81
12.76
13.60
9.06
11.45
11.10
58
412.2
Shares (diluted)M
497.3
462.7
427.2
380.2
395.1
352.9
375.4
350.4
319.0
290.8
408.3
(5.95%)
(4.59%)
75
16.09
Buyback yield%
26.35
26.32
27.50
25.17
26.25
27.56
27.01
29.31
29.70
29.55
11.63
29.31
27.25
68
1.199
D/E ratiox
1.412
1.486
1.666
1.889
1.781
2.067
2.202
2.296
2.421
2.578
1.482
2.296
1.978
71
300.3
Enterprise value¥M
443.6
413.4
448.7
403.4
371.7
362.6
317.6
319.9
320.3
338.9
423.1
(1.83%)
(3.53%)
24
106.7
LT debt¥M
162.1
166.1
166.6
161.3
164.8
169.0
159.6
165.9
189.9
194.4
366.7
3.35%
2.92%
60
Revenue
¥1.020B
7.42%
1.00×
Cost of revenue
¥569.8M
7.62%
1.02×
Operating expenses
¥165.9M
6.50%
0.92×
Property and equipment
17.71%
Cash and investments
17.15%
Spread over hurdle
65.03%