0.387
Revenue¥B
1.533
1.590
1.632
1.703
1.727
1.754
1.800
1.831
1.868
1.947
0.430
2.43%
2.76%
18
28.36
Revenue growth%
22.66
21.10
18.24
15.56
16.29
16.82
17.46
17.68
16.16
16.85
17.69
16.85
17.15
36
17.84
Gross margin%
7.54
8.98
11.21
13.88
11.12
10.02
10.08
9.70
7.88
5.65
29.82
9.70
9.86
81
7.59
Operating margin%
16.20
18.20
18.89
21.23
22.10
24.07
26.49
24.11
21.30
18.89
16.77
24.07
21.27
72
14.91
Net margin%
13.00
10.01
9.34
9.75
11.48
8.73
11.47
10.05
7.16
7.73
12.51
8.73
9.88
34
33.73
P/E ratio (avg)x
29.90
31.71
30.09
31.08
32.13
35.38
40.36
42.99
44.03
51.42
14.98
42.99
33.76
34
24.92
EV/EBITx
27.97
30.94
32.27
37.96
38.70
45.14
50.46
59.42
57.49
56.85
15.91
56.85
41.92
74
28.23
FCF yield (avg)%
27.21
25.70
25.82
27.45
26.92
25.82
27.15
24.38
26.01
23.73
29.21
25.82
25.92
15
11.02
FCF margin%
32.29
33.88
36.39
36.25
33.77
31.80
33.77
33.51
32.39
32.63
4.20
32.63
33.64
19
1.109
FCF / Net incomex
0.863
0.854
0.954
1.014
1.025
1.103
1.059
0.979
1.050
0.939
0.811
1.050
0.996
16
12.52
ROIC%
24.75
22.74
25.49
25.57
22.63
23.32
22.62
21.91
20.90
19.29
20.79
21.91
22.69
29
27.22
Return on equity%
20.48
21.92
24.65
22.76
24.23
22.71
22.33
22.04
22.47
23.42
15.38
22.47
22.59
90
17.67
Return on assets%
14.38
13.28
14.62
16.56
18.13
15.83
15.31
14.40
12.29
14.74
16.86
14.74
14.68
57
1.40
EPS¥
2.15
2.32
2.10
1.86
1.96
1.77
1.89
1.64
1.79
1.76
1.51
(2.12%)
(1.83%)
—
9.64
EPS growth%
20.59
17.75
15.24
12.81
10.13
12.07
10.86
8.18
6.30
8.98
7.43
8.98
11.47
84
7.01
Bookvalue per sh¥
3.61
3.44
3.55
3.83
4.03
4.23
4.38
4.80
5.27
5.07
3.07
4.71%
3.29%
—
1.66
FCF per share¥
10.26
12.29
12.45
14.11
15.25
16.94
17.03
18.25
18.14
21.57
2.88
7.17%
7.69%
—
1.33
Dividend per sh¥
4.47
4.90
4.44
4.75
4.60
3.99
3.98
3.95
3.72
3.62
5.10
(4.65%)
(3.40%)
—
12.54
Div yield (avg)%
23.72
20.94
22.87
25.08
25.93
25.01
22.41
19.47
17.74
14.88
24.48
19.47
22.64
23
18.96
Payout ratio%
26.37
28.95
27.50
28.63
25.88
24.05
24.10
26.50
27.85
25.73
5.78
25.73
26.44
18
121.7
Shares (diluted)M
131.4
141.3
148.3
149.3
140.6
120.1
115.4
123.6
106.3
112.4
122.4
(4.39%)
(2.46%)
83
18.38
Buyback yield%
7.19
6.79
9.11
11.01
9.75
8.23
8.32
7.06
8.22
6.13
3.82
8.22
8.22
15
1.495
D/E ratiox
0.926
0.926
0.896
0.954
0.943
0.909
1.054
1.110
1.061
1.170
0.518
1.061
0.949
77
0.325
Enterprise value¥B
1.344
1.418
1.410
1.470
1.509
1.450
1.492
1.491
1.635
1.696
1.231
2.36%
2.76%
46
907.0
LT debt¥M
704.7
700.3
636.1
592.3
627.1
585.4
533.5
497.3
477.3
480.8
934.3
(5.17%)
(3.59%)
34
Revenue
¥1.947B
2.76%
1.00×
Cost of revenue
¥887.6M
2.68%
0.99×
Operating expenses
¥419.2M
2.50%
0.97×
Property and equipment
15.77%
Spread over hurdle
11.37%