0.115
Revenue¥B
0.825
0.885
0.916
0.955
0.980
1.043
1.073
1.122
1.195
1.254
0.124
5.04%
4.78%
27
18.06
Revenue growth%
18.40
18.15
15.70
17.26
16.96
16.53
16.93
14.86
16.42
14.99
3.84
16.42
16.73
17
23.57
Gross margin%
22.82
25.20
23.43
23.11
23.58
23.33
23.31
25.65
27.90
25.20
22.36
25.20
23.51
44
26.61
Operating margin%
0.40
0.40
3.04
1.52
2.23
2.41
0.40
0.40
1.31
3.49
18.35
1.31
1.41
52
17.42
Net margin%
30.93
29.81
27.67
29.51
32.39
35.17
35.68
36.48
35.42
35.67
8.20
35.67
33.78
55
10.40
P/E ratio (avg)x
10.07
11.32
11.13
13.37
16.05
15.91
18.93
21.73
24.99
26.39
11.29
21.73
15.98
87
11.74
EV/EBITx
24.90
23.94
21.61
24.11
26.59
29.07
28.73
32.18
28.95
31.60
25.12
29.07
27.66
46
28.33
FCF yield (avg)%
5.57
6.96
9.36
8.46
11.21
11.41
12.41
15.22
13.58
13.10
6.81
13.10
11.31
51
2.35
FCF margin%
27.92
28.16
26.06
26.69
28.19
30.71
30.09
28.76
30.26
28.18
7.26
30.09
28.19
39
1.786
FCF / Net incomex
1.199
1.361
1.435
1.384
1.407
1.641
1.642
1.779
1.718
2.016
1.533
1.718
1.538
57
16.63
ROIC%
3.34
2.00
2.89
1.62
0.40
0.40
0.40
0.40
0.40
0.40
11.14
0.40
0.40
56
25.51
Return on equity%
15.58
14.82
11.89
11.64
14.07
12.22
13.46
15.11
14.39
12.35
27.53
13.46
13.77
17
19.35
Return on assets%
25.24
22.47
20.38
20.20
19.36
22.32
24.46
24.84
27.58
25.71
23.31
24.84
23.46
86
114.23
EPS¥
31.67
34.52
31.51
32.37
28.74
26.97
24.19
25.82
28.76
28.03
123.49
(0.50%)
(1.89%)
—
21.93
EPS growth%
23.87
25.01
23.58
23.44
24.93
22.01
19.27
17.45
19.65
20.43
17.53
19.65
22.73
48
125.05
Bookvalue per sh¥
39.70
36.82
40.22
42.20
41.73
41.28
42.49
46.37
47.27
41.78
26.93
0.02%
(0.71%)
—
69.89
FCF per share¥
91.98
102.73
106.78
120.92
123.27
129.19
117.82
108.79
109.49
107.90
64.70
(2.63%)
2.78%
—
122.55
Dividend per sh¥
63.92
55.59
48.49
45.27
42.26
44.92
47.31
47.47
44.63
48.21
78.44
2.67%
(4.20%)
—
5.40
Div yield (avg)%
10.66
12.28
13.92
14.47
11.97
14.62
13.28
11.70
11.28
11.41
4.79
11.70
12.12
38
16.31
Payout ratio%
8.90
11.20
9.37
6.81
7.61
8.44
9.62
6.76
8.49
8.63
11.19
8.49
8.56
85
4.642
Shares (diluted)M
3.197
3.392
3.365
2.968
3.036
3.207
3.493
3.782
4.003
3.777
4.704
4.47%
0.99%
33
25.05
Buyback yield%
25.12
24.41
23.90
26.76
24.75
22.46
21.25
21.81
22.42
23.11
5.36
22.42
23.51
57
1.070
D/E ratiox
0.615
0.622
0.594
0.670
0.732
0.762
0.801
0.881
0.851
0.824
1.176
0.824
0.747
88
0.442
Enterprise value¥B
1.016
1.077
1.162
1.111
1.261
1.205
1.268
1.372
1.307
1.323
0.798
0.96%
3.05%
20
0.370
LT debt¥B
1.175
1.136
1.276
1.198
1.314
1.505
1.597
1.612
1.659
1.584
1.027
3.82%
3.51%
66
Revenue
¥1.254B
4.78%
1.00×
Cost of revenue
¥788.1M
4.64%
0.99×
Operating expenses
¥121.8M
4.17%
0.94×
Property and equipment
16.11%
Spread over hurdle
84.04%