0.707
Revenue¥B
0.784
0.836
0.909
0.976
1.025
1.068
1.145
1.231
1.326
1.415
0.736
6.67%
6.93%
18
19.28
Revenue growth%
5.64
4.01
2.27
0.40
0.40
3.39
2.05
4.99
7.57
7.57
3.84
4.99
3.70
66
22.65
Gross margin%
18.94
19.16
19.45
17.46
17.28
17.79
19.40
19.78
22.32
23.41
29.48
19.78
19.28
71
22.00
Operating margin%
19.61
20.91
22.06
19.34
21.81
23.23
23.82
26.12
27.18
29.07
13.80
26.12
22.65
20
6.85
Net margin%
22.94
24.99
27.49
27.46
25.29
25.29
26.19
29.01
27.82
29.28
28.67
27.82
26.82
67
37.85
P/E ratio (avg)x
27.15
24.56
24.92
22.51
22.84
20.68
19.67
18.75
19.22
20.50
31.84
19.67
21.60
69
16.23
EV/EBITx
13.11
12.10
11.31
12.02
11.05
11.96
10.80
10.73
9.674
9.109
10.99
10.73
11.18
39
14.82
FCF yield (avg)%
25.39
23.22
23.10
25.15
26.65
24.72
27.63
29.10
29.62
27.94
27.34
27.94
26.02
17
29.01
FCF margin%
0.40
3.38
0.85
0.40
0.40
2.51
2.10
1.48
1.11
0.40
20.80
1.48
0.98
48
0.856
FCF / Net incomex
1.796
2.057
2.390
2.406
2.532
2.666
2.600
2.711
2.642
2.451
1.784
2.642
2.492
83
9.00
ROIC%
17.18
18.92
18.87
19.32
19.77
20.47
19.57
22.32
19.74
17.63
17.36
19.74
19.45
89
4.43
Return on equity%
15.38
13.75
10.76
8.02
8.63
9.27
7.64
9.87
10.03
11.87
19.11
9.87
9.95
49
29.34
Return on assets%
29.47
28.86
30.16
28.44
25.57
24.46
22.07
22.25
24.12
26.29
7.12
24.12
25.93
61
1.24
EPS¥
2.78
2.69
2.61
2.96
2.74
2.57
2.58
2.47
2.36
2.57
1.36
(1.24%)
0.36%
—
12.84
EPS growth%
13.14
10.69
9.43
10.92
13.49
11.45
10.71
7.80
6.81
9.60
21.10
9.60
10.70
80
1.55
Bookvalue per sh¥
3.67
4.16
3.96
4.06
4.36
4.88
5.64
6.38
6.33
6.47
1.84
8.19%
6.64%
—
1.87
FCF per share¥
1.81
1.56
1.43
1.41
1.35
1.24
1.26
1.11
1.20
1.16
0.94
(2.89%)
(4.54%)
—
1.45
Dividend per sh¥
3.36
3.93
4.46
5.21
6.10
7.30
7.44
8.35
9.85
11.22
0.98
12.97%
13.62%
—
15.82
Div yield (avg)%
26.72
29.10
26.63
26.66
25.96
28.76
30.15
31.76
33.73
36.13
4.78
31.76
28.93
29
10.48
Payout ratio%
20.81
23.05
23.33
23.28
23.87
24.14
23.25
23.81
26.44
26.04
24.90
24.14
23.57
67
560.9
Shares (diluted)M
517.3
536.4
542.1
549.8
570.9
534.6
580.1
576.3
541.3
556.4
554.2
(0.51%)
0.29%
69
20.11
Buyback yield%
24.87
25.67
24.00
26.28
26.03
27.86
25.50
22.71
20.58
19.96
21.82
22.71
25.18
72
0.731
D/E ratiox
0.976
1.096
1.314
1.375
1.373
1.500
1.727
1.911
2.269
2.300
1.476
1.911
1.438
34
0.865
Enterprise value¥B
0.637
0.600
0.527
0.508
0.538
0.496
0.544
0.489
0.492
0.435
1.433
(4.15%)
(3.92%)
77
0.174
LT debt¥B
1.593
1.563
1.481
1.420
1.516
1.500
1.671
1.569
1.578
1.628
1.221
1.44%
1.04%
54
Revenue
¥1.415B
6.93%
1.00×
Cost of revenue
¥570.1M
6.32%
0.94×
Operating expenses
¥348.6M
7.76%
1.08×
Property and equipment
17.40%
Spread over hurdle
25.35%