0.270
Revenue¥B
0.711
0.755
0.819
0.896
0.962
1.015
1.117
1.221
1.325
1.416
0.295
8.05%
7.98%
35
24.81
Revenue growth%
12.36
11.52
10.37
10.60
11.65
9.69
11.97
13.17
15.52
13.74
27.59
13.17
11.81
80
27.21
Gross margin%
31.77
32.38
32.47
30.69
27.88
25.11
25.52
25.69
26.36
23.68
6.37
25.52
27.12
53
25.81
Operating margin%
11.58
10.34
7.98
10.97
12.40
13.36
11.90
11.10
10.49
10.53
15.32
11.10
11.03
77
21.44
Net margin%
31.06
29.75
27.17
30.13
28.30
28.13
28.20
31.00
32.39
33.13
27.23
31.00
29.94
46
22.33
P/E ratio (avg)x
14.22
13.50
14.40
13.38
11.88
11.18
11.20
11.29
11.78
10.76
22.48
11.20
11.83
13
25.69
EV/EBITx
19.29
18.80
20.15
24.22
24.11
27.35
32.79
38.50
38.04
41.11
30.48
38.04
25.78
35
23.63
FCF yield (avg)%
19.33
21.06
20.04
21.61
19.84
18.41
17.12
19.62
20.52
21.87
12.55
19.62
19.94
68
24.96
FCF margin%
31.23
28.41
27.58
28.57
30.82
30.63
29.81
29.81
31.22
33.17
28.73
30.63
30.22
82
1.659
FCF / Net incomex
0.564
0.554
0.610
0.617
0.657
0.757
0.790
0.726
0.664
0.612
0.468
0.726
0.637
29
26.16
ROIC%
4.76
2.43
4.08
3.11
5.64
3.87
6.75
5.73
7.11
9.31
23.96
6.75
5.20
54
8.49
Return on equity%
4.09
4.78
4.21
4.95
3.27
0.61
1.30
2.73
4.12
7.07
7.78
2.73
4.11
26
29.26
Return on assets%
21.68
20.62
18.58
15.81
15.59
17.77
15.98
17.44
19.92
19.61
14.64
17.77
18.17
38
3.01
EPS¥
2.13
2.03
2.11
2.18
2.18
2.17
2.25
2.24
2.18
2.09
3.22
(0.87%)
0.17%
—
16.63
EPS growth%
20.71
17.92
16.37
14.55
11.84
11.41
8.63
6.81
7.53
6.20
6.35
7.53
11.63
48
1.20
Bookvalue per sh¥
1.08
1.15
1.27
1.21
1.20
1.21
1.18
1.25
1.43
1.61
0.98
5.99%
3.90%
—
1.10
FCF per share¥
2.51
2.76
2.72
2.89
2.93
3.25
3.49
3.26
3.04
2.98
2.84
0.32%
1.27%
—
1.05
Dividend per sh¥
0.94
1.11
1.21
1.26
1.27
1.23
1.45
1.65
1.85
1.91
1.27
8.45%
7.49%
—
4.39
Div yield (avg)%
11.92
13.13
12.53
13.56
11.50
10.87
10.00
11.98
13.23
14.25
17.77
11.98
12.25
61
17.44
Payout ratio%
23.65
22.20
22.16
21.54
19.00
18.15
18.88
19.34
20.87
23.66
17.40
19.34
21.21
86
388.8
Shares (diluted)M
441.3
427.6
396.8
374.5
392.2
384.6
416.4
445.2
509.3
552.9
379.7
7.11%
2.39%
17
5.22
Buyback yield%
2.83
3.17
4.99
5.28
7.92
9.26
11.31
11.23
10.80
12.30
5.18
11.23
8.59
89
0.915
D/E ratiox
1.009
1.089
1.232
1.346
1.442
1.616
1.848
1.941
2.109
2.120
1.771
1.941
1.529
76
1.019
Enterprise value¥B
0.211
0.226
0.243
0.248
0.254
0.268
0.244
0.241
0.222
0.189
1.000
(5.71%)
(0.67%)
37
645.9
LT debt¥M
88.24
88.58
92.42
91.99
87.29
91.99
96.27
95.43
85.02
89.79
228.0
0.57%
0.63%
28
Revenue
¥1.416B
7.98%
1.00×
Cost of revenue
¥770.3M
7.91%
0.99×
Operating expenses
¥168.8M
7.69%
0.97×
Property and equipment
17.07%
Spread over hurdle
26.30%