0.269
Revenue¥B
0.912
0.936
0.952
0.950
0.944
0.939
0.949
0.977
0.983
1.023
0.287
1.62%
1.37%
17
5.18
Revenue growth%
25.89
26.92
28.92
29.70
31.52
31.49
32.11
34.97
33.67
31.97
15.86
32.11
31.50
40
19.35
Gross margin%
28.37
26.62
27.38
27.55
25.85
26.85
28.02
27.50
27.02
24.17
13.00
27.02
27.20
84
17.33
Operating margin%
15.81
13.85
16.73
13.88
13.54
14.03
11.34
13.87
12.91
11.20
23.52
12.91
13.86
25
13.15
Net margin%
30.04
32.34
35.23
36.10
36.13
36.27
33.64
35.17
34.57
34.69
9.20
34.69
34.93
49
29.70
P/E ratio (avg)x
34.79
36.67
37.14
35.12
38.88
35.67
37.44
38.94
36.28
36.15
14.45
36.28
36.47
45
29.77
EV/EBITx
17.51
17.36
17.58
17.74
16.81
19.07
21.99
24.77
23.07
22.06
29.54
22.06
18.40
46
20.07
FCF yield (avg)%
28.44
26.61
23.88
26.82
29.50
31.67
33.63
33.48
31.52
32.70
20.26
32.70
30.51
30
23.42
FCF margin%
9.96
9.12
8.87
11.46
12.51
12.74
11.96
13.69
11.88
9.77
21.68
11.96
11.67
12
0.135
FCF / Net incomex
0.942
0.950
0.921
0.934
0.961
0.999
1.171
1.298
1.308
1.348
1.252
1.298
0.980
6
3.48
ROIC%
30.34
32.08
29.77
28.70
26.24
24.92
25.32
25.09
24.05
24.29
24.93
24.92
25.78
17
4.56
Return on equity%
0.40
0.46
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
5.03
0.40
0.40
8
9.14
Return on assets%
1.73
0.54
1.39
0.40
1.99
0.69
1.12
0.55
3.36
5.07
25.50
1.12
1.26
13
0.34
EPS¥
1.40
1.49
1.56
1.72
1.66
1.98
2.30
2.38
2.81
3.09
0.37
13.33%
10.04%
—
24.18
EPS growth%
12.62
12.42
14.49
13.14
12.78
10.98
11.68
13.14
15.81
14.85
13.19
13.14
12.96
24
1.62
Bookvalue per sh¥
1.52
1.46
1.36
1.40
1.22
1.20
1.22
1.18
1.22
1.23
0.54
0.30%
(3.60%)
—
1.93
FCF per share¥
1.25
1.33
1.13
1.18
1.27
1.33
1.31
1.11
1.14
0.96
1.17
(5.44%)
(3.45%)
—
1.51
Dividend per sh¥
1.32
1.24
1.26
1.17
1.29
1.18
1.15
1.09
1.11
1.09
1.28
(3.21%)
(2.85%)
—
19.37
Div yield (avg)%
20.64
19.25
16.37
14.46
16.61
14.76
16.10
14.56
15.96
16.40
11.43
15.96
16.24
88
15.25
Payout ratio%
12.69
14.74
15.76
15.84
13.19
15.35
16.68
15.05
14.56
14.27
21.99
15.05
14.90
19
0.420
Shares (diluted)B
0.762
0.795
0.948
1.004
1.106
1.110
1.195
1.208
1.314
1.322
0.436
3.63%
6.04%
43
13.97
Buyback yield%
24.20
26.74
29.58
28.77
30.41
30.09
32.39
31.06
28.10
30.67
15.70
30.67
29.84
60
0.797
D/E ratiox
2.146
2.362
2.382
2.605
2.819
2.787
2.636
2.926
3.387
3.525
0.355
2.926
2.711
17
0.439
Enterprise value¥B
0.628
0.743
0.745
0.743
0.774
0.876
0.963
1.060
1.159
1.121
0.858
7.68%
6.57%
17
271.7
LT debt¥M
445.9
496.5
476.3
443.8
479.5
464.4
451.3
473.6
524.9
526.5
658.0
1.89%
2.41%
6
Revenue
¥1.023B
1.37%
1.00×
Cost of revenue
¥580.0M
1.56%
1.02×
Operating expenses
¥209.8M
0.91%
0.96×
Property and equipment
15.41%
Spread over hurdle
23.37%