0.223
Revenue¥B
3.386
3.448
3.450
3.465
3.478
3.590
3.749
3.854
3.988
4.075
0.229
3.22%
2.05%
60
13.68
Revenue growth%
16.32
13.36
12.61
14.06
13.13
15.47
18.36
15.41
14.45
14.81
6.83
15.41
14.63
64
22.18
Gross margin%
26.75
27.81
28.51
30.64
33.08
30.68
31.38
29.48
31.49
29.02
18.19
30.68
30.06
6
18.41
Operating margin%
31.06
31.64
32.38
34.74
34.32
32.16
34.04
32.49
34.25
31.57
2.89
32.49
32.43
8
8.54
Net margin%
7.45
7.28
6.64
5.92
4.72
6.40
3.65
5.20
3.24
2.00
20.19
3.65
5.56
34
37.31
P/E ratio (avg)x
6.824
6.502
7.099
7.327
7.272
7.635
8.787
9.319
9.753
10.42
25.61
9.319
7.481
68
35.01
EV/EBITx
13.63
14.35
15.86
18.17
18.99
19.51
21.64
24.30
25.49
25.50
21.65
24.30
19.25
61
3.85
FCF yield (avg)%
17.09
19.75
22.29
19.85
21.41
21.82
24.17
22.01
21.42
20.57
13.28
21.82
21.42
56
19.81
FCF margin%
7.72
7.90
9.43
11.84
11.37
13.20
16.12
16.97
15.46
15.40
14.94
15.46
12.52
13
0.593
FCF / Net incomex
0.681
0.694
0.755
0.811
0.882
0.821
0.851
0.876
0.957
1.040
1.398
0.876
0.836
74
12.13
ROIC%
20.39
22.94
24.13
26.79
25.43
26.49
28.07
30.43
30.26
28.77
14.52
28.77
26.64
59
26.12
Return on equity%
4.67
6.87
5.17
6.20
3.78
3.65
2.65
0.42
3.03
3.32
19.93
3.03
3.71
94
29.93
Return on assets%
19.40
19.22
21.97
24.52
24.21
25.86
26.73
24.91
24.03
25.65
12.52
25.65
24.36
95
0.48
EPS¥
0.82
0.82
0.97
0.95
1.02
1.20
1.38
1.35
1.41
1.60
0.50
9.39%
7.75%
—
23.72
EPS growth%
29.74
31.83
32.73
34.27
37.04
34.46
33.98
33.60
32.87
32.73
24.51
33.60
33.23
60
0.25
Bookvalue per sh¥
0.28
0.29
0.28
0.30
0.36
0.40
0.47
0.52
0.59
0.70
0.57
14.28%
9.58%
—
0.93
FCF per share¥
0.46
0.47
0.44
0.46
0.48
0.52
0.49
0.50
0.52
0.55
0.66
2.82%
2.20%
—
0.31
Dividend per sh¥
0.57
0.58
0.63
0.69
0.65
0.73
0.74
0.73
0.77
0.81
0.25
4.40%
2.69%
—
18.25
Div yield (avg)%
16.79
17.28
19.28
20.25
17.78
20.16
22.21
21.42
23.48
26.00
10.45
22.21
20.20
42
18.47
Payout ratio%
19.19
17.52
16.75
17.13
17.65
15.53
15.90
16.73
17.17
16.14
24.02
16.14
16.94
71
1.497
Shares (diluted)B
2.608
2.977
3.269
3.769
3.978
4.297
4.940
5.012
5.667
5.769
1.478
7.72%
9.80%
83
26.23
Buyback yield%
10.90
12.47
14.99
14.44
12.10
11.38
11.74
8.86
6.64
7.03
22.67
8.86
11.56
31
0.522
D/E ratiox
2.236
2.588
2.877
3.372
3.818
4.007
4.535
4.968
5.814
5.763
1.444
4.968
3.913
53
1.760
Enterprise value¥B
3.710
4.057
3.881
4.552
5.212
5.976
5.943
5.715
6.487
7.535
2.475
7.65%
7.00%
49
2.962
LT debt¥B
3.223
3.464
3.572
3.413
3.786
3.957
4.243
3.907
4.353
4.609
0.716
4.01%
3.59%
19
Revenue
¥4.075B
2.05%
1.00×
Cost of revenue
¥2.789B
2.21%
1.02×
Operating expenses
¥439.5M
1.29%
0.93×
Property and equipment
14.38%
Spread over hurdle
20.22%