0.674
Revenue¥B
0.488
0.517
0.567
0.621
0.672
0.711
0.771
0.833
0.920
1.012
0.752
8.54%
8.48%
8
10.91
Revenue growth%
21.29
19.42
22.05
19.99
19.66
21.78
19.31
18.27
20.58
20.46
12.67
20.46
20.22
23
10.96
Gross margin%
12.77
12.30
11.21
12.01
10.45
10.78
8.97
6.46
8.98
9.65
29.57
8.98
10.61
50
3.20
Operating margin%
14.79
15.84
13.30
16.17
15.21
16.11
13.47
16.29
16.90
15.66
21.96
16.11
15.75
48
29.32
Net margin%
15.60
18.34
17.48
19.30
21.31
22.61
24.93
27.88
27.04
29.39
23.90
27.04
21.96
76
36.17
P/E ratio (avg)x
14.69
16.00
15.85
16.21
16.96
16.93
16.62
17.63
15.88
17.20
17.87
16.93
16.42
20
14.61
EV/EBITx
28.67
25.99
26.35
28.07
26.89
25.87
26.26
26.73
26.36
26.12
35.30
26.26
26.35
43
16.70
FCF yield (avg)%
10.99
8.38
9.76
7.05
6.63
5.91
7.71
8.91
7.56
6.38
24.64
7.56
7.64
60
2.17
FCF margin%
9.31
7.85
10.31
11.93
9.77
9.56
12.43
12.07
12.26
9.75
25.73
12.07
10.04
54
0.727
FCF / Net incomex
0.914
0.823
0.819
0.801
0.764
0.700
0.679
0.617
0.605
0.619
1.488
0.619
0.732
37
19.34
ROIC%
10.74
13.40
13.99
11.81
12.07
13.69
14.23
15.03
14.42
13.48
19.54
14.23
13.59
50
27.86
Return on equity%
2.91
3.03
4.73
7.47
9.38
9.73
11.58
11.84
12.69
12.06
25.50
11.84
9.55
89
23.70
Return on assets%
14.60
14.09
14.56
15.71
16.04
19.00
20.17
20.99
18.42
19.74
5.77
19.74
17.23
13
0.49
EPS¥
0.71
0.71
0.78
0.91
1.00
1.19
1.20
1.46
1.77
1.72
0.54
11.49%
10.43%
—
12.10
EPS growth%
12.44
11.53
12.96
12.10
10.06
7.61
5.68
4.27
2.73
4.97
27.43
4.97
8.84
27
1.01
Bookvalue per sh¥
0.65
0.56
0.53
0.49
0.46
0.40
0.42
0.38
0.34
0.30
0.79
(8.07%)
(7.92%)
—
0.64
FCF per share¥
0.49
0.48
0.54
0.52
0.49
0.48
0.47
0.49
0.50
0.53
0.45
1.36%
1.55%
—
1.30
Dividend per sh¥
2.15
2.53
2.87
2.83
2.85
3.12
3.08
3.11
3.63
3.63
1.10
4.97%
5.95%
—
2.13
Div yield (avg)%
23.79
23.03
23.62
21.99
21.76
21.36
18.99
17.81
16.06
17.01
9.91
17.81
21.56
72
28.62
Payout ratio%
17.05
16.83
18.86
16.86
15.45
13.12
11.60
10.10
12.43
14.92
6.97
12.43
15.18
32
0.457
Shares (diluted)B
0.612
0.666
0.766
0.729
0.838
0.977
1.053
1.079
1.155
1.215
0.449
7.72%
8.42%
66
26.82
Buyback yield%
11.63
13.58
16.27
14.49
15.75
14.99
14.08
14.12
13.30
12.58
12.36
14.08
14.10
25
1.611
D/E ratiox
2.297
2.720
2.634
3.015
3.261
3.431
3.305
3.467
3.730
3.748
1.410
3.467
3.283
54
331.7
Enterprise value¥M
488.8
483.2
520.1
468.5
420.2
426.7
461.2
462.0
513.2
568.8
512.6
6.25%
1.75%
6
386.3
LT debt¥M
71.12
80.27
93.16
94.79
101.8
108.4
111.8
123.4
129.2
132.7
36.52
5.46%
6.98%
19
Revenue
¥1.012B
8.48%
1.00×
Cost of revenue
¥487.6M
8.53%
1.01×
Operating expenses
¥234.3M
8.29%
0.98×
Property and equipment
17.06%
Spread over hurdle
11.10%