3.176
Revenue¥B
2.823
2.889
2.979
2.970
3.090
3.173
3.318
3.439
3.569
3.664
3.490
3.46%
2.61%
34
5.09
Revenue growth%
23.38
22.57
22.36
22.39
21.73
22.55
20.04
19.31
18.18
18.08
7.50
19.31
22.04
9
15.06
Gross margin%
31.73
34.43
33.12
35.91
34.40
32.86
29.96
30.66
29.84
27.05
29.11
29.96
32.30
51
24.47
Operating margin%
31.98
32.10
34.55
32.69
34.44
31.97
34.56
32.29
32.84
29.98
6.91
32.29
32.49
21
7.74
Net margin%
14.52
16.02
15.25
14.60
12.18
14.87
15.54
13.19
16.18
18.13
4.46
15.54
15.06
82
22.08
P/E ratio (avg)x
22.89
25.67
27.36
30.31
30.48
31.83
35.17
32.90
30.66
29.69
34.67
31.83
30.39
19
25.61
EV/EBITx
35.62
33.46
34.92
34.45
34.20
31.11
34.60
35.59
36.77
35.18
20.83
35.18
34.76
25
12.20
FCF yield (avg)%
10.64
11.51
11.82
9.31
8.74
9.56
11.81
10.50
10.17
9.37
24.34
10.17
10.33
56
9.48
FCF margin%
5.38
7.44
7.77
9.64
8.40
6.93
6.54
6.20
4.29
4.81
4.56
6.20
6.74
44
1.251
FCF / Net incomex
0.935
0.958
0.887
0.890
0.805
0.842
0.762
0.813
0.888
0.926
0.231
0.842
0.888
47
22.75
ROIC%
1.05
1.27
1.46
4.00
6.01
4.31
4.41
4.08
1.96
0.40
19.19
4.08
2.98
33
28.91
Return on equity%
16.61
17.10
17.41
16.99
19.39
19.64
16.65
15.66
17.66
20.29
28.34
17.66
17.26
30
11.22
Return on assets%
17.09
16.27
13.53
16.43
18.17
18.19
18.08
18.61
18.28
18.74
7.39
18.28
18.12
70
10.85
EPS¥
4.87
4.66
4.92
5.25
5.71
5.83
5.18
5.60
4.93
4.56
11.47
(4.40%)
(1.13%)
—
8.73
EPS growth%
21.45
23.30
23.53
26.14
25.25
24.20
24.10
24.00
21.68
21.71
9.09
24.00
23.76
83
2.79
Bookvalue per sh¥
22.48
22.19
24.55
24.91
28.23
33.92
37.82
42.76
46.54
48.72
9.40
11.53%
9.97%
—
16.76
FCF per share¥
16.24
16.02
16.52
19.02
18.84
21.82
23.91
25.34
25.27
28.31
2.57
8.48%
6.96%
—
11.64
Dividend per sh¥
14.70
13.07
12.86
14.10
12.32
11.10
10.96
11.02
10.25
11.19
17.43
(1.91%)
(2.53%)
—
20.89
Div yield (avg)%
22.56
22.73
21.60
18.92
17.63
19.25
20.90
20.55
19.20
20.98
16.45
20.55
20.73
57
26.57
Payout ratio%
23.69
24.10
26.11
25.76
22.82
21.10
21.01
22.23
21.18
23.54
10.00
21.18
23.18
75
88.29
Shares (diluted)M
142.9
166.7
193.0
228.1
225.8
263.7
280.9
283.7
294.9
346.8
91.54
8.96%
9.80%
10
10.20
Buyback yield%
7.95
6.06
7.46
6.95
4.90
6.92
3.98
1.00
3.71
4.65
10.62
3.98
5.48
19
1.369
D/E ratiox
0.360
0.338
0.285
0.301
0.309
0.275
0.289
0.279
0.271
0.238
1.460
0.275
0.287
43
0.642
Enterprise value¥B
3.782
4.248
5.009
5.115
6.065
6.670
6.978
8.192
9.073
10.76
0.653
12.16%
11.30%
43
3.187
LT debt¥B
6.474
7.312
7.520
8.539
8.350
9.407
9.529
10.92
13.15
14.75
3.106
12.05%
9.79%
8
Revenue
¥3.664B
2.61%
1.00×
Cost of revenue
¥2.146B
2.75%
1.01×
Operating expenses
¥616.1M
1.59%
0.91×
Property and equipment
16.31%
Spread over hurdle
73.45%