2.473
Revenue¥B
2.503
2.616
2.730
2.826
2.979
3.019
3.158
3.190
3.331
3.464
2.715
3.06%
3.40%
49
27.67
Revenue growth%
13.51
14.58
16.43
14.62
12.60
11.39
10.02
10.51
8.59
7.25
18.65
10.02
12.00
51
9.80
Gross margin%
27.28
29.12
26.65
28.98
26.99
27.49
24.91
25.75
24.97
23.88
12.66
24.97
26.82
46
24.23
Operating margin%
12.46
9.74
7.84
7.06
4.91
5.42
3.73
3.87
3.92
6.51
28.29
3.92
5.97
25
29.81
Net margin%
1.44
0.40
0.43
3.26
1.04
1.44
0.40
2.12
4.58
2.33
23.16
2.12
1.44
62
32.48
P/E ratio (avg)x
24.56
21.82
19.59
17.97
16.61
17.61
18.82
16.90
14.96
15.55
15.96
16.90
17.79
31
26.26
EV/EBITx
36.99
37.74
36.19
39.71
44.85
51.79
61.35
69.71
68.19
65.04
37.87
65.04
48.32
15
4.63
FCF yield (avg)%
11.35
11.67
11.92
14.43
15.46
18.40
17.25
14.86
11.99
9.31
17.00
14.86
13.21
84
7.59
FCF margin%
2.13
2.81
4.80
6.75
7.14
5.65
7.14
5.59
7.12
4.49
9.32
5.65
5.62
65
1.640
FCF / Net incomex
2.003
2.058
2.176
2.109
2.352
2.405
2.303
2.430
2.766
2.986
0.863
2.430
2.328
92
20.62
ROIC%
7.97
8.47
10.20
7.61
5.96
7.31
7.19
4.60
6.52
6.16
12.77
6.52
7.25
72
8.73
Return on equity%
18.12
20.67
23.24
23.85
25.93
25.81
25.25
24.50
25.54
23.96
8.14
25.25
24.23
72
8.03
Return on assets%
22.24
19.90
18.85
21.27
23.97
23.28
24.10
25.76
28.02
26.06
27.73
25.76
23.62
5
9.30
EPS¥
8.55
9.83
10.04
10.73
11.87
11.72
13.90
14.08
15.33
15.69
9.79
5.74%
6.55%
—
16.23
EPS growth%
2.33
3.07
5.14
6.96
5.63
5.13
4.29
6.97
9.18
8.65
28.31
6.97
5.39
47
10.11
Bookvalue per sh¥
5.94
5.14
5.10
5.13
4.67
4.09
4.11
3.89
3.68
3.21
3.20
(7.22%)
(5.86%)
—
3.01
FCF per share¥
8.58
9.02
10.43
10.79
10.80
10.78
12.02
12.93
15.57
17.72
4.48
10.41%
8.99%
—
5.34
Dividend per sh¥
8.43
8.38
8.16
8.35
7.84
7.47
7.20
7.26
7.18
7.78
10.27
(0.14%)
(1.43%)
—
24.31
Div yield (avg)%
2.65
5.17
5.24
7.68
6.87
5.63
6.91
4.84
6.42
7.49
22.96
6.42
6.02
60
11.83
Payout ratio%
13.80
11.31
11.42
11.23
10.98
8.97
7.34
4.70
1.97
1.35
5.19
4.70
9.97
26
284.1
Shares (diluted)M
326.6
356.3
324.9
317.0
311.7
280.9
307.7
282.8
276.5
269.2
282.1
(2.89%)
(2.96%)
44
19.05
Buyback yield%
4.36
1.37
0.40
0.96
1.26
0.40
1.66
0.40
3.07
5.16
21.07
1.66
1.31
49
1.334
D/E ratiox
1.769
2.033
2.130
2.288
2.549
3.019
3.552
4.257
4.504
4.772
1.056
4.257
2.784
95
3.253
Enterprise value¥B
0.633
0.661
0.619
0.633
0.600
0.559
0.595
0.560
0.630
0.571
1.082
(1.00%)
(1.08%)
17
0.518
LT debt¥B
0.619
0.691
0.725
0.810
0.834
0.924
1.044
1.154
1.362
1.504
2.635
12.52%
9.73%
66
Revenue
¥3.464B
3.40%
1.00×
Cost of revenue
¥2.403B
3.75%
1.03×
Operating expenses
¥370.5M
2.09%
0.88×
Property and equipment
16.86%
Spread over hurdle
45.27%