1.033
Revenue¥B
0.590
0.599
0.610
0.643
0.654
0.686
0.712
0.738
0.783
0.821
1.085
4.65%
3.63%
61
18.27
Revenue growth%
5.39
6.77
8.96
8.35
5.35
6.14
6.21
7.99
6.27
7.41
27.14
6.27
6.52
18
3.39
Gross margin%
2.21
4.78
7.42
7.36
8.79
6.24
3.41
4.24
4.36
3.93
11.03
4.24
4.57
92
4.79
Operating margin%
5.65
2.66
4.25
3.01
3.14
2.07
1.39
3.20
5.13
3.99
29.29
3.20
3.17
63
17.71
Net margin%
6.56
7.41
8.46
5.78
4.98
2.44
0.40
2.31
1.79
0.40
29.48
1.79
3.71
6
7.033
P/E ratio (avg)x
49.54
48.90
45.76
49.41
57.09
65.36
66.51
66.98
73.95
81.40
34.51
66.98
61.22
47
36.40
EV/EBITx
19.04
20.70
22.07
26.05
25.49
28.60
30.18
32.78
34.36
38.92
13.47
32.78
27.33
64
20.88
FCF yield (avg)%
25.35
23.08
22.70
24.43
27.17
24.20
26.60
26.85
28.61
27.27
21.31
26.85
25.98
74
20.32
FCF margin%
20.96
21.11
23.20
24.06
21.89
19.12
17.15
19.01
16.83
17.73
6.48
17.73
20.04
27
0.795
FCF / Net incomex
0.316
0.317
0.348
0.388
0.433
0.459
0.506
0.556
0.568
0.645
1.411
0.556
0.446
64
18.22
ROIC%
22.68
19.68
19.57
18.39
15.66
18.52
20.62
21.99
23.41
25.74
6.10
21.99
20.15
89
21.78
Return on equity%
15.29
14.05
12.56
11.19
12.14
11.65
13.68
15.00
13.72
14.14
26.18
13.72
13.70
15
27.61
Return on assets%
23.16
20.86
21.46
22.55
21.70
19.94
20.72
18.80
17.03
17.80
12.12
18.80
20.79
26
4.69
EPS¥
1.58
1.65
1.77
2.09
2.27
2.26
2.45
2.40
2.62
2.63
5.13
2.94%
6.31%
—
4.31
EPS growth%
23.49
24.29
24.08
21.52
22.23
24.61
22.88
23.05
23.44
25.53
21.07
23.44
23.46
90
2.98
Bookvalue per sh¥
3.15
2.76
2.79
2.45
2.14
1.99
1.72
1.75
1.57
1.64
1.62
(5.18%)
(6.48%)
—
2.03
FCF per share¥
2.73
2.64
2.58
2.66
2.94
3.19
3.43
3.41
3.39
3.33
2.01
2.55%
1.54%
—
3.12
Dividend per sh¥
4.54
4.55
4.56
4.59
4.33
4.03
3.89
4.30
4.64
4.46
1.19
0.57%
0.60%
—
29.95
Div yield (avg)%
25.17
22.56
21.29
22.15
21.53
24.47
27.17
26.21
24.83
24.51
10.86
24.83
24.49
21
12.25
Payout ratio%
11.09
13.39
15.37
14.44
16.08
15.02
13.27
12.29
10.32
12.46
25.60
12.46
13.33
90
79.53
Shares (diluted)M
100.8
120.3
143.5
161.8
192.5
210.9
254.1
274.7
282.1
307.5
78.78
9.82%
11.75%
5
29.31
Buyback yield%
25.19
22.82
22.99
23.50
21.15
20.36
20.14
19.91
17.61
18.79
21.02
19.91
20.76
14
0.168
D/E ratiox
0.537
0.581
0.567
0.653
0.630
0.610
0.583
0.643
0.741
0.702
0.890
0.643
0.620
58
0.722
Enterprise value¥B
1.087
1.194
1.075
0.995
0.932
0.849
0.830
0.881
0.970
1.037
1.088
2.16%
0.31%
88
0.848
LT debt¥B
1.122
1.166
1.118
1.026
1.144
1.157
1.208
1.311
1.209
1.355
1.015
3.44%
3.13%
19
Revenue
¥821.0M
3.63%
1.00×
Cost of revenue
¥493.4M
3.70%
1.01×
Operating expenses
¥138.9M
3.39%
0.98×
Property and equipment
13.66%
Spread over hurdle
(2.21%)