0.688
Revenue¥B
0.858
0.887
0.889
0.909
0.919
0.952
0.963
0.965
0.970
1.005
0.746
1.80%
1.97%
17
6.10
Revenue growth%
5.27
7.13
9.66
11.18
12.04
13.99
11.16
12.31
12.71
15.60
12.17
12.71
11.61
21
2.53
Gross margin%
15.21
17.23
19.00
18.21
15.99
18.98
17.08
18.08
15.35
17.29
22.06
17.29
17.26
78
9.07
Operating margin%
30.26
30.29
29.19
26.43
29.20
28.75
27.74
28.19
29.59
27.81
14.02
28.19
28.97
65
17.18
Net margin%
24.11
21.19
19.02
18.87
21.33
23.24
24.17
22.58
24.95
23.23
21.14
23.24
22.91
71
34.02
P/E ratio (avg)x
27.87
30.36
31.23
30.00
31.18
31.73
32.91
32.50
34.41
32.26
7.606
32.50
31.48
19
36.49
EV/EBITx
49.20
51.65
51.65
51.22
62.26
61.24
60.41
59.15
62.52
66.89
37.67
61.24
59.78
92
20.81
FCF yield (avg)%
10.20
8.45
11.20
12.44
15.14
17.83
18.73
21.35
18.61
20.69
24.82
18.73
16.49
46
25.57
FCF margin%
21.14
19.34
20.49
19.56
16.79
16.28
18.80
16.97
14.49
13.59
26.94
16.28
17.88
87
0.435
FCF / Net incomex
0.636
0.609
0.653
0.620
0.668
0.694
0.772
0.792
0.834
0.756
1.765
0.772
0.681
50
17.13
ROIC%
4.01
5.20
4.81
5.94
4.25
3.96
3.93
2.91
5.24
2.56
4.09
3.93
4.13
33
9.04
Return on equity%
14.46
17.31
16.41
17.32
18.55
18.64
15.92
15.25
16.71
16.74
6.35
16.71
16.72
32
29.08
Return on assets%
25.31
25.14
22.50
25.34
25.88
26.83
26.24
23.96
26.08
24.47
14.66
26.08
25.33
19
0.58
EPS¥
0.27
0.29
0.34
0.36
0.35
0.39
0.47
0.56
0.57
0.59
0.61
10.93%
9.51%
—
11.37
EPS growth%
26.25
24.01
22.71
22.77
23.70
21.94
19.96
17.95
15.09
12.84
4.21
17.95
22.33
25
0.21
Bookvalue per sh¥
0.31
0.33
0.36
0.40
0.39
0.45
0.52
0.53
0.58
0.68
0.39
11.72%
8.32%
—
0.40
FCF per share¥
0.52
0.59
0.58
0.64
0.70
0.72
0.67
0.61
0.65
0.64
0.11
(1.70%)
2.65%
—
0.08
Dividend per sh¥
0.65
0.74
0.73
0.83
0.90
1.02
1.15
1.31
1.39
1.28
0.46
7.30%
6.13%
—
21.74
Div yield (avg)%
25.00
22.57
21.77
24.22
23.41
26.12
25.30
27.85
25.65
24.54
9.67
25.65
24.77
72
6.43
Payout ratio%
36.54
38.08
35.27
38.09
36.91
36.13
33.19
31.33
29.90
30.33
4.72
31.33
35.70
58
459.2
Shares (diluted)M
423.4
402.5
453.7
512.4
538.3
572.6
528.6
590.6
660.8
610.4
441.7
2.55%
3.39%
91
18.06
Buyback yield%
4.68
5.77
3.64
3.25
1.92
0.40
0.40
1.67
3.64
5.05
20.56
1.67
3.44
59
1.581
D/E ratiox
0.494
0.475
0.511
0.516
0.572
0.662
0.729
0.698
0.686
0.749
1.265
0.698
0.617
27
0.297
Enterprise value¥B
1.009
1.026
1.099
1.057
1.001
1.174
1.147
1.253
1.332
1.341
0.205
6.03%
4.15%
79
775.7
LT debt¥M
301.9
348.2
348.9
366.4
411.2
423.9
478.0
471.2
454.1
523.0
107.5
4.93%
6.15%
83
Revenue
¥1.005B
1.97%
1.00×
Cost of revenue
¥644.1M
2.06%
1.01×
Operating expenses
¥161.1M
1.43%
0.95×
Property and equipment
19.94%
Return on capital
178.98%
Spread over hurdle
171.25%