1.218
Revenue¥B
2.087
2.161
2.249
2.396
2.544
2.673
2.792
3.007
3.152
3.320
1.293
5.47%
5.49%
31
24.33
Revenue growth%
16.82
17.42
16.09
14.20
14.25
14.18
14.92
14.16
12.18
11.43
8.66
14.16
14.23
37
29.28
Gross margin%
14.49
14.28
12.33
11.92
13.86
13.61
12.12
13.51
13.26
11.03
16.07
13.26
13.38
92
7.70
Operating margin%
9.71
9.32
6.98
4.28
1.93
2.15
0.87
0.40
0.40
1.86
24.24
0.87
2.04
53
28.20
Net margin%
1.70
0.40
0.40
1.60
0.72
0.42
3.00
3.63
2.31
3.95
3.01
3.00
1.65
46
17.22
P/E ratio (avg)x
12.72
14.27
17.23
18.02
21.69
22.77
23.93
25.15
28.80
31.92
36.49
25.15
22.23
31
37.20
EV/EBITx
9.454
9.189
9.923
9.110
8.252
7.718
7.595
6.798
6.086
6.435
29.73
6.798
7.985
36
23.14
FCF yield (avg)%
3.07
5.50
4.67
2.26
1.31
3.26
3.93
1.66
3.94
4.35
24.71
3.93
3.60
93
28.03
FCF margin%
23.58
21.57
23.89
26.72
24.77
25.43
24.83
22.47
24.00
21.97
17.64
24.00
23.94
89
0.384
FCF / Net incomex
2.135
2.354
2.800
3.085
3.274
3.706
3.880
4.438
4.546
4.939
0.869
4.438
3.490
61
24.90
ROIC%
19.39
18.51
20.83
18.74
21.57
19.02
20.98
22.88
22.38
24.52
29.41
22.38
20.91
27
20.57
Return on equity%
11.93
13.56
10.73
10.13
12.74
10.91
8.38
9.57
10.63
12.83
3.82
10.63
10.82
61
20.58
Return on assets%
2.00
4.36
6.45
6.70
7.07
7.41
7.87
10.80
9.56
9.02
6.86
9.02
7.24
40
1.88
EPS¥
1.48
1.44
1.40
1.24
1.09
1.03
0.93
0.87
0.87
0.90
1.95
(3.84%)
(4.78%)
—
14.80
EPS growth%
21.76
20.84
21.87
24.20
24.53
22.69
24.41
26.51
28.21
27.00
17.88
26.51
24.31
53
0.41
Bookvalue per sh¥
0.40
0.39
0.42
0.45
0.40
0.38
0.34
0.32
0.29
0.25
0.42
(8.63%)
(3.70%)
—
0.74
FCF per share¥
2.17
2.47
2.75
2.62
2.81
3.02
2.92
2.89
3.32
3.80
0.70
6.26%
5.96%
—
0.53
Dividend per sh¥
1.81
2.14
2.27
2.37
2.36
2.77
3.10
3.34
3.57
3.54
0.47
8.45%
8.13%
—
27.98
Div yield (avg)%
24.42
21.54
19.28
18.75
17.04
14.17
16.32
19.24
21.77
20.34
16.49
19.24
19.26
78
13.24
Payout ratio%
19.97
22.81
25.30
24.82
27.75
28.96
31.35
33.97
35.18
37.41
26.77
33.97
28.35
12
1.060
Shares (diluted)B
1.465
1.424
1.604
1.830
1.844
1.987
2.303
2.290
2.569
2.961
1.094
9.94%
7.43%
88
10.78
Buyback yield%
2.68
2.49
4.96
5.00
3.30
1.69
2.31
4.15
1.89
0.59
14.22
1.89
2.58
63
1.702
D/E ratiox
0.762
0.895
0.903
0.939
0.918
1.038
1.115
1.165
1.393
1.435
0.591
1.165
0.988
11
3.020
Enterprise value¥B
0.822
0.804
0.736
0.717
0.650
0.585
0.610
0.653
0.679
0.702
3.156
1.54%
(2.51%)
16
2.396
LT debt¥B
0.313
0.310
0.326
0.320
0.337
0.342
0.370
0.368
0.360
0.356
2.766
1.09%
2.94%
85
Revenue
¥3.320B
5.49%
1.00×
Cost of revenue
¥1.832B
5.62%
1.01×
Operating expenses
¥373.1M
4.68%
0.93×
Property and equipment
17.71%
Goodwill & intangibles
13.66%
Spread over hurdle
(0.67%)