0.449
Revenue¥B
0.913
0.953
1.010
1.057
1.082
1.122
1.171
1.236
1.301
1.373
0.458
4.88%
4.66%
34
15.55
Revenue growth%
31.36
30.17
30.65
28.27
29.92
28.05
30.00
29.23
31.82
32.44
9.63
30.00
30.09
66
17.29
Gross margin%
29.05
26.58
27.66
25.83
24.91
27.52
28.40
26.64
24.49
27.30
16.19
27.30
26.97
6
7.29
Operating margin%
11.42
11.18
14.01
11.41
11.18
8.94
7.23
9.50
7.50
8.07
27.90
8.07
10.34
81
26.70
Net margin%
15.50
14.34
15.10
14.83
11.86
9.08
6.94
6.14
6.71
7.79
15.01
6.94
10.47
64
8.099
P/E ratio (avg)x
28.09
32.57
34.11
35.07
39.56
37.49
39.91
43.18
42.38
41.12
8.259
41.12
38.53
86
14.74
EV/EBITx
23.69
25.02
25.17
23.25
23.16
20.47
18.84
20.10
21.71
20.64
34.84
20.47
22.43
91
14.26
FCF yield (avg)%
14.30
13.84
13.82
15.92
18.41
20.00
18.95
19.67
16.77
17.67
7.33
18.95
17.22
18
27.28
FCF margin%
11.58
10.66
10.59
8.40
7.44
8.73
8.36
10.19
11.95
11.99
8.17
10.19
10.39
81
0.233
FCF / Net incomex
0.340
0.367
0.347
0.377
0.321
0.349
0.297
0.301
0.328
0.278
0.926
0.301
0.334
25
23.62
ROIC%
1.04
0.40
0.40
1.88
4.25
4.46
2.50
2.89
2.72
4.59
20.25
2.89
2.61
51
25.24
Return on equity%
4.01
1.76
3.30
2.27
1.91
0.40
1.97
4.14
2.97
0.49
23.47
1.97
2.12
61
6.94
Return on assets%
9.29
7.56
7.06
4.18
3.38
3.09
0.40
0.40
1.66
0.40
9.62
0.40
3.23
24
74.34
EPS¥
48.52
55.67
61.27
60.19
56.76
64.41
72.47
82.76
83.56
85.03
80.32
8.42%
5.95%
—
18.75
EPS growth%
21.06
22.36
22.88
20.98
21.92
20.61
18.24
18.47
19.55
16.59
24.36
18.47
20.80
41
14.07
Bookvalue per sh¥
17.40
15.88
14.89
13.68
12.03
11.85
11.39
9.92
9.68
9.09
33.10
(5.45%)
(7.35%)
—
77.94
FCF per share¥
98.98
101.51
104.48
100.95
106.57
103.36
96.13
100.56
98.24
103.66
38.84
(0.55%)
0.02%
—
79.33
Dividend per sh¥
59.41
54.08
49.53
53.88
52.22
49.43
52.98
54.62
57.58
52.06
78.03
(0.06%)
(2.00%)
—
27.00
Div yield (avg)%
2.11
0.40
0.40
0.40
2.84
5.62
2.81
4.34
6.98
5.47
15.27
5.47
2.82
40
19.61
Payout ratio%
24.03
23.92
25.24
25.53
27.15
28.51
27.75
27.71
29.50
31.05
21.13
28.51
27.43
26
5.082
Shares (diluted)M
4.374
4.160
4.053
3.448
3.565
3.684
3.230
2.749
2.490
2.502
5.104
(6.84%)
(5.46%)
49
20.91
Buyback yield%
8.65
8.09
8.47
6.49
5.02
5.30
5.73
6.00
8.18
6.04
2.61
6.00
6.27
66
0.576
D/E ratiox
0.696
0.680
0.727
0.803
0.742
0.702
0.796
0.812
0.780
0.839
1.262
0.796
0.761
73
0.069
Enterprise value¥B
1.589
1.688
1.541
1.721
1.864
2.112
2.381
2.669
2.974
3.083
1.395
10.59%
7.27%
40
1.179
LT debt¥B
2.018
1.951
1.712
1.839
1.715
1.615
1.613
1.591
1.409
1.275
0.854
(5.75%)
(3.69%)
51
Revenue
¥1.373B
4.66%
1.00×
Cost of revenue
¥641.1M
4.73%
1.01×
Operating expenses
¥272.0M
4.64%
1.00×
Property and equipment
15.39%
Spread over hurdle
19.22%