0.090
Revenue¥B
0.601
0.646
0.699
0.755
0.818
0.870
0.923
0.971
1.062
1.115
0.101
6.40%
7.27%
38
13.80
Revenue growth%
1.69
3.21
3.61
5.16
7.22
9.99
8.35
10.46
7.76
5.53
21.08
8.35
6.37
90
26.54
Gross margin%
17.33
19.28
19.02
20.33
17.39
18.46
17.56
19.46
18.36
15.46
13.80
18.36
18.41
87
15.17
Operating margin%
17.15
20.09
19.57
21.69
21.06
21.79
18.81
17.75
18.77
21.57
2.17
18.81
19.83
41
20.40
Net margin%
30.16
32.75
32.03
30.92
30.11
28.27
28.34
29.63
32.23
33.67
4.14
29.63
30.54
76
11.76
P/E ratio (avg)x
11.55
11.36
10.89
10.28
10.21
9.216
9.090
9.394
10.41
11.24
27.42
9.394
10.35
65
19.68
EV/EBITx
24.47
24.03
26.73
29.85
28.05
29.31
30.17
32.97
31.56
34.68
16.28
31.56
29.58
5
6.54
FCF yield (avg)%
7.30
7.38
8.25
9.63
8.08
5.70
2.75
4.85
4.27
2.43
22.54
4.27
6.50
32
8.57
FCF margin%
24.90
24.40
25.05
22.43
20.56
21.70
20.08
19.28
16.72
15.56
3.74
19.28
21.13
19
1.311
FCF / Net incomex
0.602
0.719
0.754
0.844
0.859
0.926
0.948
0.967
1.114
1.208
0.297
0.967
0.892
34
8.58
ROIC%
27.37
26.54
29.40
32.00
34.26
34.19
36.94
38.49
36.05
35.06
2.59
36.05
34.23
43
11.72
Return on equity%
7.10
8.52
9.67
10.20
10.24
7.94
8.88
11.31
12.92
14.19
11.70
11.31
9.93
66
22.08
Return on assets%
19.80
17.51
16.72
19.23
19.15
17.53
15.35
14.43
12.94
10.62
28.83
14.43
17.11
67
1.38
EPS¥
0.80
0.81
0.87
0.97
1.03
1.08
1.19
1.25
1.42
1.59
1.46
9.06%
7.00%
—
14.33
EPS growth%
24.60
21.85
21.50
22.26
20.54
19.95
18.93
18.26
18.92
15.98
5.42
18.92
20.25
8
0.39
Bookvalue per sh¥
1.52
1.48
1.43
1.63
1.86
1.94
2.18
2.17
2.18
2.49
0.64
6.02%
6.76%
—
1.22
FCF per share¥
1.77
1.77
1.57
1.57
1.49
1.47
1.57
1.59
1.60
1.76
1.32
3.43%
(0.04%)
—
1.39
Dividend per sh¥
0.56
0.49
0.50
0.51
0.48
0.50
0.55
0.54
0.56
0.63
0.61
5.63%
2.20%
—
18.02
Div yield (avg)%
12.06
14.51
17.49
15.42
12.61
11.45
10.03
8.53
9.45
11.97
29.79
10.03
12.02
51
13.19
Payout ratio%
8.53
5.87
3.63
0.71
0.49
0.40
1.62
4.15
4.40
6.90
22.71
4.15
3.89
37
431.1
Shares (diluted)M
479.4
451.0
508.0
542.6
599.1
643.0
588.3
669.9
736.8
826.0
441.4
6.64%
6.07%
61
12.97
Buyback yield%
19.69
19.74
19.87
18.98
16.13
18.35
20.51
20.27
18.41
20.80
13.29
20.27
19.72
54
0.659
D/E ratiox
1.901
2.086
2.277
2.702
2.662
3.146
3.055
3.249
3.454
3.969
1.345
3.249
2.878
75
1,097
Enterprise value¥M
761.7
716.9
773.7
730.7
768.6
798.4
783.3
804.6
731.3
701.5
769.4
(1.81%)
(0.92%)
11
0.687
LT debt¥B
0.654
0.745
0.841
0.916
0.988
0.959
1.105
1.166
1.134
1.199
0.178
3.95%
6.68%
86
Revenue
¥1.115B
7.27%
1.00×
Cost of revenue
¥651.4M
7.48%
1.02×
Operating expenses
¥282.5M
7.34%
1.01×
Property and equipment
18.90%
Spread over hurdle
13.70%