0.093
Revenue¥B
0.851
0.865
0.889
0.910
0.942
0.959
0.981
1.009
1.064
1.128
0.099
3.66%
3.29%
28
13.15
Revenue growth%
10.56
12.48
15.12
17.12
18.77
21.45
20.51
21.88
24.51
22.24
25.63
21.88
19.64
24
24.58
Gross margin%
25.38
26.63
23.65
21.22
23.82
21.15
21.58
23.25
23.10
25.86
17.45
23.10
23.45
33
4.36
Operating margin%
14.59
11.97
10.15
11.75
12.41
9.77
9.13
6.22
6.20
6.86
8.78
6.86
9.96
78
12.27
Net margin%
26.87
25.77
23.51
20.90
22.32
24.20
24.42
23.61
25.10
24.06
6.36
24.20
24.13
55
25.74
P/E ratio (avg)x
28.23
29.63
27.28
29.22
25.85
26.63
26.36
27.39
25.23
26.77
11.75
26.63
27.03
39
14.42
EV/EBITx
45.41
50.75
48.79
46.07
45.90
45.24
45.41
47.97
42.72
47.41
28.33
45.41
45.99
71
28.02
FCF yield (avg)%
19.05
20.81
18.03
16.14
17.14
16.44
14.77
14.67
12.95
15.40
17.35
14.77
16.29
48
3.34
FCF margin%
17.49
19.94
20.22
20.08
22.27
23.73
26.66
27.46
28.49
30.58
13.33
27.46
23.00
79
1.033
FCF / Net incomex
0.569
0.581
0.522
0.476
0.425
0.379
0.420
0.426
0.416
0.396
0.479
0.416
0.426
6
25.94
ROIC%
23.63
23.00
25.16
23.56
21.66
24.50
23.61
24.30
24.75
27.06
4.23
24.50
23.96
9
15.54
Return on equity%
27.55
29.97
27.06
26.28
24.57
26.61
24.05
26.52
25.33
22.74
28.22
25.33
26.40
80
18.70
Return on assets%
6.57
6.14
7.91
7.00
6.83
6.54
3.89
6.87
9.23
11.48
12.17
6.87
6.85
34
0.63
EPS¥
0.44
0.41
0.43
0.46
0.48
0.44
0.43
0.37
0.36
0.33
0.69
(7.11%)
(3.78%)
—
4.55
EPS growth%
20.66
18.62
20.06
22.35
20.33
21.68
20.50
22.61
23.61
22.25
21.19
22.25
21.17
24
0.25
Bookvalue per sh¥
0.81
0.87
0.91
0.80
0.89
0.85
0.89
0.93
1.03
1.00
0.38
2.33%
2.59%
—
0.73
FCF per share¥
0.73
0.84
0.95
1.09
1.02
0.99
1.03
1.11
1.04
0.99
0.17
(0.57%)
2.77%
—
0.46
Dividend per sh¥
1.16
1.39
1.50
1.60
1.66
1.89
2.10
2.43
2.52
2.48
0.73
8.41%
9.93%
—
4.19
Div yield (avg)%
12.18
13.39
12.75
15.29
13.08
10.20
7.43
8.03
5.06
3.61
17.79
7.43
11.19
76
8.82
Payout ratio%
18.20
19.98
19.76
17.92
20.34
21.76
22.50
22.75
22.29
21.63
10.79
22.29
20.99
22
611.2
Shares (diluted)M
473.9
507.1
483.9
511.8
443.1
426.5
401.3
424.7
360.4
382.5
594.9
(2.90%)
(1.83%)
39
8.72
Buyback yield%
25.80
26.95
28.12
27.52
26.19
26.71
25.38
25.53
27.53
26.39
4.92
26.39
26.55
46
1.766
D/E ratiox
2.381
2.317
2.589
2.624
2.664
2.737
2.964
3.033
3.157
3.762
0.135
3.033
2.700
74
0.104
Enterprise value¥B
0.931
0.954
0.995
1.087
1.111
1.252
1.131
1.164
1.087
1.221
0.319
1.91%
3.11%
11
916.9
LT debt¥M
372.4
353.8
357.2
375.7
339.4
373.9
398.8
363.2
377.2
346.1
656.2
0.39%
(0.40%)
9
Revenue
¥1.128B
3.29%
1.00×
Cost of revenue
¥744.6M
3.02%
0.97×
Operating expenses
¥198.8M
3.72%
1.04×
Property and equipment
15.84%
Spread over hurdle
(3.76%)