0.832
Revenue¥B
1.517
1.573
1.694
1.766
1.904
2.047
2.178
2.276
2.404
2.580
0.912
6.27%
6.05%
45
13.13
Revenue growth%
27.73
26.31
28.13
28.22
25.91
26.69
25.27
25.77
24.26
26.87
15.67
25.77
26.50
13
22.72
Gross margin%
26.33
26.27
26.80
25.74
27.95
30.43
30.05
32.95
33.83
35.83
4.00
32.95
29.00
48
19.20
Operating margin%
23.07
22.65
25.35
25.37
28.11
29.51
28.60
26.37
24.22
25.28
3.65
26.37
25.36
54
4.64
Net margin%
10.27
10.17
7.55
7.17
9.30
11.68
10.18
10.21
10.82
12.38
13.74
10.82
10.20
18
31.03
P/E ratio (avg)x
32.22
37.09
34.73
34.35
33.31
37.16
42.35
42.23
40.72
43.98
29.47
42.23
37.12
40
18.27
EV/EBITx
30.68
27.63
28.41
30.82
29.64
32.49
32.51
34.03
30.21
27.98
18.94
32.49
30.44
87
13.79
FCF yield (avg)%
3.33
2.26
3.96
5.36
6.92
5.77
3.57
4.56
3.70
1.21
12.33
3.70
3.83
17
13.22
FCF margin%
1.48
4.16
2.19
0.40
0.40
2.85
3.92
3.22
1.28
2.04
14.04
2.85
2.11
28
1.489
FCF / Net incomex
0.627
0.606
0.522
0.466
0.494
0.536
0.584
0.545
0.506
0.435
0.292
0.536
0.529
29
5.97
ROIC%
15.49
14.63
15.88
16.20
15.48
13.00
14.85
12.34
13.77
15.05
22.08
13.77
14.95
76
10.16
Return on equity%
0.40
0.40
0.40
1.11
3.62
1.84
2.31
1.73
1.20
1.93
29.56
1.84
1.47
35
21.63
Return on assets%
27.44
29.69
31.23
31.72
30.14
30.52
29.05
29.84
28.56
27.95
29.32
29.05
29.76
81
1.30
EPS¥
1.61
1.72
1.90
2.04
2.42
2.88
3.33
3.59
3.48
3.56
1.37
8.02%
8.27%
—
16.34
EPS growth%
31.89
31.33
33.02
32.04
29.93
31.95
31.95
30.20
28.14
29.20
2.70
30.20
31.61
93
1.25
Bookvalue per sh¥
1.82
1.97
1.91
1.82
1.76
1.92
2.10
2.05
2.17
2.11
1.24
3.71%
2.65%
—
0.26
FCF per share¥
1.04
1.21
1.35
1.40
1.52
1.63
1.85
1.76
1.91
1.89
0.69
4.43%
5.58%
—
0.36
Dividend per sh¥
1.43
1.31
1.22
1.16
1.12
1.08
0.93
0.92
0.84
0.71
0.56
(8.67%)
(7.48%)
—
8.32
Div yield (avg)%
18.67
20.31
20.29
18.56
20.43
23.36
21.20
23.49
23.24
23.91
23.18
23.36
20.81
92
22.39
Payout ratio%
10.36
8.44
6.67
4.32
2.03
2.08
2.09
1.02
0.40
0.40
14.66
1.02
2.08
86
1.174
Shares (diluted)B
1.211
1.209
1.127
1.176
1.172
1.188
1.229
1.322
1.179
1.084
1.181
(1.55%)
(1.34%)
69
14.42
Buyback yield%
23.46
25.20
22.83
22.27
22.38
22.29
22.03
21.80
21.97
21.39
9.11
21.97
22.28
39
0.775
D/E ratiox
0.149
0.160
0.175
0.167
0.163
0.188
0.199
0.189
0.197
0.212
1.421
0.197
0.181
61
1.521
Enterprise value¥B
1.975
2.322
2.768
2.968
2.943
3.345
3.820
4.022
4.689
5.124
0.382
11.73%
11.55%
43
1.534
LT debt¥B
0.859
0.943
1.118
1.211
1.299
1.459
1.723
1.657
1.776
1.881
0.897
7.68%
8.09%
57
Revenue
¥2.580B
6.05%
1.00×
Cost of revenue
¥1.588B
5.84%
0.98×
Operating expenses
¥557.0M
6.38%
1.03×
Property and equipment
16.87%
Spread over hurdle
(1.69%)