0.145
Revenue¥B
0.834
0.907
0.957
1.018
1.077
1.156
1.218
1.288
1.349
1.468
0.154
6.39%
6.39%
14
11.18
Revenue growth%
27.10
28.51
28.40
28.51
27.63
29.46
30.33
31.06
34.02
34.35
12.72
31.06
28.99
92
13.03
Gross margin%
10.65
8.16
5.35
4.27
6.86
5.19
3.78
2.46
3.43
1.79
15.74
3.43
4.73
86
21.04
Operating margin%
27.38
25.34
24.41
26.22
25.35
24.49
22.56
25.10
22.92
20.93
10.80
22.92
24.80
12
18.97
Net margin%
12.91
11.29
13.60
14.93
16.45
18.32
20.51
18.81
21.66
21.26
19.18
20.51
17.38
84
21.82
P/E ratio (avg)x
21.65
22.43
25.86
29.14
31.28
30.03
32.52
35.34
41.49
41.65
10.58
35.34
30.66
89
20.59
EV/EBITx
49.35
56.15
63.63
71.18
78.08
88.81
92.27
94.61
98.19
105.3
21.37
94.61
83.45
30
16.36
FCF yield (avg)%
12.10
14.84
12.23
13.21
15.17
17.80
18.51
20.86
21.60
23.55
23.76
20.86
16.48
73
4.03
FCF margin%
15.49
13.21
11.63
13.37
14.99
15.54
17.02
16.12
14.00
14.76
17.28
15.54
14.87
38
1.403
FCF / Net incomex
2.232
2.214
2.260
2.553
3.030
3.413
3.307
3.194
3.750
3.649
0.417
3.413
3.112
91
24.19
ROIC%
6.62
6.79
9.74
9.15
11.63
9.59
11.91
10.56
12.62
12.28
9.66
11.91
10.15
12
16.72
Return on equity%
3.53
6.52
7.88
8.41
5.70
5.85
3.76
2.67
3.26
3.13
9.53
3.26
4.73
88
3.86
Return on assets%
0.40
0.40
0.40
0.40
3.26
2.00
3.20
5.85
7.04
8.36
25.40
5.85
2.60
32
0.25
EPS¥
0.15
0.16
0.14
0.15
0.14
0.15
0.14
0.15
0.14
0.13
0.27
(2.42%)
(1.70%)
—
10.69
EPS growth%
24.06
21.35
19.04
21.02
21.34
20.16
20.40
18.12
19.62
18.68
13.79
19.62
20.28
72
0.38
Bookvalue per sh¥
0.65
0.73
0.75
0.81
0.87
0.78
0.83
0.92
1.01
0.95
0.32
1.81%
2.89%
—
0.13
FCF per share¥
0.44
0.40
0.38
0.34
0.34
0.32
0.32
0.32
0.34
0.33
0.48
(0.38%)
(3.90%)
—
0.46
Dividend per sh¥
0.64
0.67
0.64
0.61
0.58
0.55
0.58
0.51
0.55
0.55
0.11
(0.91%)
(1.33%)
—
6.18
Div yield (avg)%
15.71
18.69
19.87
17.16
18.46
17.67
16.77
18.95
20.78
21.64
14.76
18.95
18.57
93
5.33
Payout ratio%
24.02
21.05
19.47
16.79
14.49
13.88
12.29
10.42
9.92
10.57
29.02
10.57
14.18
39
0.508
Shares (diluted)B
0.771
0.852
0.941
1.026
1.094
1.279
1.444
1.433
1.570
1.844
0.499
11.00%
11.00%
33
14.86
Buyback yield%
8.38
8.33
11.27
9.40
7.96
7.47
6.39
7.23
4.23
7.11
14.20
7.11
7.72
79
0.808
D/E ratiox
0.368
0.413
0.378
0.379
0.388
0.373
0.403
0.437
0.412
0.414
1.440
0.412
0.395
33
0.288
Enterprise value¥B
2.234
2.571
2.524
3.014
3.574
4.264
4.678
5.106
5.849
6.294
0.983
11.98%
12.27%
49
939.2
LT debt¥M
265.9
236.5
217.1
208.2
203.4
209.7
192.9
174.6
167.0
151.1
688.4
(5.77%)
(5.71%)
51
Revenue
¥1.468B
6.39%
1.00×
Cost of revenue
¥897.6M
6.40%
1.00×
Operating expenses
¥300.7M
7.09%
1.07×
Goodwill & intangibles
24.17%
Property and equipment
14.09%
Spread over hurdle
10.20%