0.477
Revenue¥B
0.780
0.855
0.933
0.987
1.038
1.112
1.170
1.263
1.334
1.448
0.495
6.90%
6.92%
56
6.09
Revenue growth%
32.94
30.90
32.15
29.57
31.78
34.30
35.20
35.67
35.25
35.77
19.22
35.25
33.62
49
26.62
Gross margin%
6.52
8.93
9.55
12.41
12.30
14.02
12.39
15.14
12.63
10.64
26.36
12.63
12.35
18
26.15
Operating margin%
14.73
12.04
11.82
14.09
15.47
14.03
12.07
14.18
14.86
13.24
15.71
14.03
14.06
66
16.61
Net margin%
25.01
27.30
25.85
25.50
24.05
22.94
22.79
22.29
21.76
22.28
6.02
22.29
23.50
70
27.53
P/E ratio (avg)x
11.27
12.54
15.20
18.13
21.07
23.33
23.51
23.17
25.64
28.56
10.18
23.51
22.12
30
31.47
EV/EBITx
7.816
8.392
8.986
8.693
7.975
7.540
8.037
7.348
7.300
6.426
27.32
7.348
7.896
94
7.05
FCF yield (avg)%
27.57
26.06
24.12
24.08
25.89
24.84
26.94
29.70
30.90
30.50
3.99
29.70
26.50
78
25.92
FCF margin%
10.81
13.80
14.66
17.37
18.76
16.20
14.47
13.58
14.43
13.92
28.55
14.43
14.45
88
1.700
FCF / Net incomex
1.633
1.760
1.847
1.659
1.600
1.510
1.491
1.604
1.613
1.639
1.121
1.604
1.623
43
25.98
ROIC%
3.02
0.83
0.55
0.40
0.40
1.75
2.35
4.18
3.00
0.40
6.44
2.35
1.29
11
28.66
Return on equity%
3.21
4.72
7.45
7.53
4.91
6.64
6.95
7.28
9.08
9.83
8.66
7.28
7.11
23
17.40
Return on assets%
34.29
35.65
38.50
36.76
35.23
33.33
30.37
33.15
32.80
35.06
8.48
33.15
34.68
42
1.76
EPS¥
1.55
1.45
1.56
1.70
1.78
1.57
1.39
1.38
1.25
1.30
1.86
(6.12%)
(1.13%)
—
12.05
EPS growth%
4.60
6.47
4.06
2.06
3.93
1.95
0.40
1.08
0.40
0.40
26.97
0.40
2.01
10
1.69
Bookvalue per sh¥
0.57
0.64
0.73
0.76
0.89
1.01
1.17
1.33
1.57
1.78
0.98
14.79%
11.85%
—
1.69
FCF per share¥
0.37
0.40
0.39
0.39
0.38
0.35
0.33
0.34
0.38
0.40
1.43
0.99%
0.77%
—
0.66
Dividend per sh¥
1.75
1.97
2.19
2.25
2.42
2.62
2.85
2.56
2.45
2.41
1.54
(0.02%)
3.45%
—
19.46
Div yield (avg)%
11.78
9.23
8.69
11.39
8.93
8.62
9.50
7.61
6.34
4.57
13.22
7.61
8.81
59
16.12
Payout ratio%
1.22
0.40
2.89
3.17
3.17
5.60
5.89
4.91
7.11
8.31
7.99
5.89
4.04
39
755.8
Shares (diluted)M
722.6
729.3
790.9
816.5
842.7
928.3
876.7
876.4
899.7
812.4
791.2
(0.73%)
0.55%
35
12.30
Buyback yield%
16.80
14.57
12.22
14.94
14.98
13.21
12.27
13.43
11.15
8.67
22.00
12.27
13.32
91
1.651
D/E ratiox
2.711
2.757
3.195
3.579
3.865
4.032
4.205
4.018
4.490
5.294
1.747
4.205
3.942
87
1.104
Enterprise value¥B
1.475
1.655
1.703
1.848
2.060
1.960
2.212
2.150
2.084
2.066
0.974
0.05%
3.05%
35
0.541
LT debt¥B
1.260
1.292
1.299
1.189
1.275
1.443
1.500
1.438
1.388
1.504
0.935
3.35%
1.68%
46
Revenue
¥1.448B
6.92%
1.00×
Cost of revenue
¥1.014B
6.92%
1.00×
Operating expenses
¥260.5M
6.28%
0.94×
Property and equipment
15.58%
Spread over hurdle
(0.66%)