0.587
Revenue¥B
1.345
1.480
1.605
1.747
1.933
2.117
2.314
2.461
2.631
2.903
0.617
8.47%
9.05%
80
14.02
Revenue growth%
9.26
12.12
14.84
12.20
12.27
12.90
15.39
15.71
16.83
19.58
10.50
15.71
13.87
37
17.59
Gross margin%
20.12
17.20
19.72
19.18
17.92
19.61
19.62
16.82
18.98
19.69
12.13
19.61
19.40
11
3.60
Operating margin%
22.93
22.21
23.73
24.31
24.71
21.77
23.58
23.37
23.52
24.26
13.04
23.52
23.55
6
10.67
Net margin%
23.22
24.30
24.35
26.51
29.39
31.54
33.59
34.80
32.52
33.32
29.89
33.32
30.47
49
23.71
P/E ratio (avg)x
54.32
63.54
60.99
63.20
71.82
69.23
81.56
78.26
75.73
76.54
28.89
76.54
70.52
94
14.47
EV/EBITx
31.46
32.93
33.40
32.45
38.91
42.48
44.53
49.37
47.46
56.14
18.11
47.46
40.70
75
7.96
FCF yield (avg)%
6.49
5.72
5.14
5.48
7.30
5.21
2.69
4.71
2.43
1.39
5.25
2.69
5.18
61
4.66
FCF margin%
30.02
28.13
25.16
23.87
24.58
22.57
24.68
26.06
28.60
30.95
16.64
26.06
25.61
91
1.012
FCF / Net incomex
0.533
0.610
0.638
0.734
0.853
1.002
1.034
1.234
1.214
1.295
0.856
1.214
0.927
77
19.24
ROIC%
27.27
28.11
25.24
27.56
28.80
28.48
29.59
28.14
26.91
29.24
11.14
28.48
28.13
18
27.91
Return on equity%
26.75
26.07
28.12
30.01
31.49
29.94
32.38
33.50
35.99
37.04
23.84
33.50
30.75
86
10.52
Return on assets%
22.51
25.39
22.73
21.91
23.27
23.14
22.37
19.77
18.10
18.41
17.94
19.77
22.44
48
0.48
EPS¥
0.43
0.46
0.52
0.50
0.51
0.61
0.58
0.63
0.64
0.65
0.51
4.67%
3.96%
—
10.65
EPS growth%
20.38
20.71
20.93
20.80
18.38
20.79
21.87
23.17
24.69
27.44
23.66
23.17
20.87
28
0.38
Bookvalue per sh¥
0.19
0.21
0.24
0.27
0.32
0.32
0.37
0.43
0.48
0.50
0.57
9.29%
11.59%
—
0.43
FCF per share¥
0.50
0.45
0.47
0.47
0.49
0.49
0.43
0.46
0.42
0.41
0.51
(3.40%)
(2.04%)
—
0.60
Dividend per sh¥
0.19
0.18
0.19
0.19
0.17
0.17
0.17
0.14
0.13
0.13
0.51
(6.43%)
(3.78%)
—
19.09
Div yield (avg)%
20.06
17.91
16.72
18.47
16.25
13.59
13.12
14.38
12.71
11.33
14.27
13.12
15.31
56
25.89
Payout ratio%
10.97
11.58
11.05
11.03
10.84
8.28
10.26
10.65
8.42
7.20
27.47
8.42
10.75
91
2.671
Shares (diluted)B
4.139
4.718
4.662
5.110
5.169
5.866
5.930
6.195
6.393
6.526
2.766
4.77%
4.53%
35
26.69
Buyback yield%
23.57
21.03
22.43
24.51
25.63
26.74
26.60
25.69
23.56
23.68
24.98
25.69
24.09
91
1.765
D/E ratiox
0.670
0.723
0.769
0.751
0.744
0.646
0.650
0.650
0.586
0.627
0.799
0.646
0.660
42
1.038
Enterprise value¥B
0.449
0.447
0.486
0.513
0.501
0.496
0.492
0.518
0.556
0.565
1.149
2.44%
2.45%
35
0.911
LT debt¥B
3.076
3.195
3.781
3.924
4.660
4.915
5.491
5.501
6.103
7.417
0.329
9.74%
10.56%
59
Revenue
¥2.903B
9.05%
1.00×
Cost of revenue
¥1.874B
9.18%
1.01×
Operating expenses
¥520.0M
9.12%
1.01×
Property and equipment
15.42%
Spread over hurdle
46.29%