0.078
Revenue¥B
0.925
0.940
0.947
0.962
0.965
0.972
1.010
1.042
1.046
1.087
0.086
2.41%
1.94%
34
16.62
Revenue growth%
16.20
14.31
11.68
10.06
7.81
5.90
4.23
3.05
1.17
0.40
16.45
3.05
6.85
66
18.40
Gross margin%
8.28
5.60
7.96
5.84
5.33
7.00
7.83
5.23
2.95
4.56
10.21
5.23
5.72
26
18.26
Operating margin%
1.54
0.40
0.40
0.40
2.41
1.10
0.40
0.53
2.07
0.89
15.47
0.89
0.71
74
20.01
Net margin%
20.41
23.21
24.53
24.29
23.94
25.18
28.01
28.95
27.84
26.11
25.69
27.84
24.85
32
10.80
P/E ratio (avg)x
36.96
36.39
36.14
37.57
40.56
39.17
43.60
50.57
51.19
48.85
9.402
48.85
39.87
10
10.13
EV/EBITx
16.48
17.20
19.29
19.21
20.14
20.41
20.35
22.64
23.56
22.92
7.592
22.64
20.24
87
27.35
FCF yield (avg)%
15.86
16.57
17.14
16.56
17.81
18.89
18.61
16.09
14.52
17.50
4.32
17.50
16.86
24
28.58
FCF margin%
1.57
0.40
0.40
0.40
1.04
0.40
0.40
0.42
0.40
0.40
3.16
0.40
0.40
92
1.530
FCF / Net incomex
1.575
1.736
1.917
1.880
2.002
2.095
2.246
2.404
2.307
2.589
0.377
2.307
2.048
8
21.62
ROIC%
4.47
5.09
6.94
4.64
2.28
0.43
0.40
1.80
2.31
4.36
22.74
1.80
3.33
93
8.71
Return on equity%
17.46
15.00
13.55
14.45
16.03
16.03
13.92
16.46
14.30
12.40
15.04
14.30
14.72
49
18.30
Return on assets%
3.23
4.62
4.99
6.57
4.32
5.57
8.14
7.60
6.97
8.23
21.49
7.60
6.07
81
2.89
EPS¥
8.06
8.38
8.03
7.73
7.09
6.54
7.26
7.42
8.44
9.26
2.97
5.48%
2.51%
—
2.69
EPS growth%
25.31
28.24
28.31
28.15
26.69
26.67
27.90
27.17
29.52
30.70
9.85
27.90
28.02
26
8.40
Bookvalue per sh¥
9.97
10.22
11.66
11.40
12.49
12.73
14.41
13.80
14.33
16.28
6.44
5.44%
4.37%
—
8.95
FCF per share¥
3.02
2.99
3.16
3.26
3.63
4.34
4.49
5.33
6.48
6.98
7.73
13.99%
9.32%
—
7.40
Dividend per sh¥
7.21
6.63
6.01
6.00
6.54
6.48
5.78
5.74
5.34
5.44
2.90
(3.62%)
(2.06%)
—
22.16
Div yield (avg)%
3.08
4.35
2.48
5.10
3.30
4.83
7.69
4.90
2.77
4.09
14.90
4.83
4.22
63
13.60
Payout ratio%
30.61
33.39
30.46
32.91
34.96
35.34
37.88
34.95
36.51
37.95
5.58
36.51
34.95
63
51.78
Shares (diluted)M
67.43
66.57
76.73
85.47
90.97
91.88
90.68
105.8
119.6
131.2
54.67
7.60%
6.70%
33
26.06
Buyback yield%
10.45
8.87
7.36
8.11
6.46
5.25
7.19
9.83
9.02
8.08
2.69
8.08
8.10
8
0.624
D/E ratiox
0.506
0.565
0.544
0.581
0.624
0.701
0.661
0.749
0.673
0.623
1.584
0.673
0.623
77
97.39
Enterprise value¥M
585.4
556.9
591.5
527.9
481.4
423.2
461.4
473.5
510.5
487.5
564.9
0.25%
(1.24%)
45
157.9
LT debt¥M
175.2
189.3
171.0
153.9
142.4
153.0
136.9
120.9
110.5
100.8
838.9
(6.67%)
(6.69%)
75
Revenue
¥1.087B
1.94%
1.00×
Cost of revenue
¥760.6M
1.94%
1.00×
Operating expenses
¥207.6M
1.99%
1.01×
Property and equipment
18.99%
Spread over hurdle
(0.32%)