0.541
Revenue¥B
1.068
1.107
1.141
1.181
1.224
1.263
1.310
1.323
1.391
1.449
0.573
3.42%
3.24%
30
7.73
Revenue growth%
23.93
25.02
23.95
21.75
22.59
21.44
22.18
21.47
22.67
20.25
11.27
21.47
22.38
26
19.81
Gross margin%
11.82
8.95
9.31
6.46
8.32
9.79
12.36
14.99
17.63
19.53
16.98
14.99
10.81
40
17.34
Operating margin%
3.86
2.15
0.84
3.73
6.70
4.85
4.49
4.50
6.86
3.95
29.51
4.50
4.22
38
3.90
Net margin%
9.93
8.75
10.47
12.75
14.99
12.29
10.29
7.70
5.85
6.45
24.56
7.70
10.11
27
10.12
P/E ratio (avg)x
30.60
26.65
23.59
20.54
18.03
18.85
19.67
18.14
18.30
18.83
7.658
18.83
19.26
64
13.76
EV/EBITx
13.20
12.37
12.70
11.75
11.33
11.43
10.76
10.39
9.567
9.555
22.88
10.39
11.38
92
13.12
FCF yield (avg)%
27.44
24.57
26.41
26.23
23.37
24.76
27.58
26.73
25.80
23.31
27.30
25.80
26.01
64
7.93
FCF margin%
14.26
15.73
16.61
19.47
17.89
15.09
14.77
16.42
16.00
15.14
13.27
15.14
15.86
68
1.769
FCF / Net incomex
0.598
0.512
0.544
0.525
0.537
0.478
0.494
0.469
0.403
0.391
1.066
0.469
0.503
44
17.51
ROIC%
16.18
16.91
14.15
14.80
12.28
11.94
13.16
11.45
10.52
12.06
2.39
11.94
12.72
78
9.42
Return on equity%
31.96
32.12
35.04
34.97
32.53
32.85
33.24
31.27
31.82
33.53
27.88
32.85
32.69
83
8.91
Return on assets%
14.85
14.54
14.05
11.84
12.42
14.50
12.05
12.20
11.52
12.96
11.28
12.20
12.69
89
1.12
EPS¥
2.16
2.40
2.23
2.10
2.09
2.03
1.85
1.75
1.74
1.93
1.23
(1.63%)
(0.17%)
—
12.51
EPS growth%
28.21
30.99
33.82
32.12
33.44
35.51
33.80
34.86
34.09
34.44
20.35
34.44
33.81
32
0.83
Bookvalue per sh¥
2.00
2.34
2.75
2.61
2.68
2.99
3.52
3.49
3.96
4.52
1.36
11.03%
10.05%
—
1.76
FCF per share¥
2.69
2.81
3.25
3.11
3.51
4.03
4.17
4.65
5.13
5.45
2.65
9.21%
7.32%
—
0.37
Dividend per sh¥
2.77
3.12
3.52
3.88
3.86
4.03
3.99
4.32
4.34
5.03
1.32
5.41%
7.53%
—
7.05
Div yield (avg)%
9.02
9.82
7.19
9.61
10.72
9.18
11.88
10.13
9.89
11.88
2.18
10.13
9.85
79
23.12
Payout ratio%
0.40
1.49
0.40
3.00
0.40
0.40
0.40
0.91
0.40
3.07
5.24
0.40
0.40
23
0.405
Shares (diluted)B
0.655
0.654
0.768
0.920
1.079
1.054
1.254
1.411
1.488
1.654
0.399
8.93%
10.17%
46
21.38
Buyback yield%
30.28
30.86
28.41
31.09
33.80
31.21
31.85
29.39
27.15
28.31
20.13
29.39
30.57
77
0.522
D/E ratiox
1.654
1.511
1.428
1.341
1.463
1.640
1.731
1.832
1.918
2.172
1.072
1.832
1.647
91
0.957
Enterprise value¥B
1.429
1.457
1.549
1.541
1.642
1.525
1.651
1.659
1.599
1.496
1.206
(1.85%)
1.35%
7
1.507
LT debt¥B
0.979
1.087
1.176
1.300
1.379
1.425
1.421
1.525
1.650
1.608
1.045
3.11%
5.25%
33
Revenue
¥1.449B
3.24%
1.00×
Cost of revenue
¥645.6M
3.32%
1.01×
Operating expenses
¥305.0M
2.84%
0.96×
Property and equipment
15.89%
Spread over hurdle
16.19%