3.465
Revenue¥B
2.201
2.398
2.510
2.622
2.748
2.903
3.117
3.291
3.515
3.696
3.801
6.11%
5.88%
73
27.84
Revenue growth%
7.23
4.24
4.52
2.48
0.81
0.40
0.40
0.40
1.43
0.40
11.18
0.40
1.12
48
25.48
Gross margin%
28.96
30.52
31.67
31.39
30.40
29.53
28.75
27.23
29.26
28.71
18.44
28.75
29.39
74
23.53
Operating margin%
23.97
24.38
25.13
26.32
26.69
23.89
22.07
19.31
19.69
18.23
4.21
19.69
23.93
32
18.58
Net margin%
3.45
5.33
2.39
4.17
5.58
3.29
3.28
5.61
4.04
2.88
2.18
3.29
3.75
40
22.05
P/E ratio (avg)x
43.91
43.79
43.81
52.77
57.09
64.44
70.80
71.35
70.64
74.32
10.30
70.80
60.77
78
17.08
EV/EBITx
19.23
20.83
22.79
25.57
26.00
24.52
27.71
28.98
29.52
33.22
36.23
28.98
25.79
73
3.11
FCF yield (avg)%
9.07
6.92
8.54
5.75
4.18
5.02
3.25
2.63
3.18
1.97
6.46
3.18
4.60
28
5.58
FCF margin%
7.75
10.03
8.58
8.53
10.02
8.07
10.49
8.57
7.22
8.72
25.41
8.57
8.57
36
0.920
FCF / Net incomex
2.107
2.220
2.190
2.395
2.755
2.771
2.679
3.058
3.547
3.596
1.749
3.058
2.717
94
7.68
ROIC%
5.63
4.78
6.20
8.90
6.11
6.14
6.90
4.40
6.51
7.41
11.22
6.51
6.17
40
28.62
Return on equity%
25.44
24.97
22.82
22.39
19.69
17.40
17.04
18.64
19.87
22.66
24.01
18.64
21.13
69
3.77
Return on assets%
26.36
28.90
31.32
32.86
31.61
32.76
33.04
33.54
32.65
33.54
22.84
33.04
32.71
84
1.02
EPS¥
0.49
0.55
0.59
0.63
0.59
0.61
0.62
0.69
0.66
0.73
1.09
4.42%
4.55%
—
12.02
EPS growth%
13.27
12.61
12.92
10.31
12.53
14.06
14.74
15.60
15.95
16.65
12.86
15.60
13.67
42
0.61
Bookvalue per sh¥
0.36
0.34
0.37
0.41
0.39
0.38
0.43
0.41
0.42
0.47
0.68
3.60%
4.06%
—
0.63
FCF per share¥
0.55
0.48
0.48
0.51
0.46
0.39
0.42
0.37
0.33
0.35
0.16
(5.26%)
(5.59%)
—
0.82
Dividend per sh¥
0.40
0.44
0.50
0.53
0.61
0.69
0.74
0.84
0.98
0.99
0.69
10.25%
10.02%
—
8.50
Div yield (avg)%
27.59
27.07
29.40
30.89
31.19
30.88
31.47
29.24
27.73
29.60
27.59
29.60
29.50
66
23.35
Payout ratio%
14.86
15.81
15.73
15.52
16.88
15.11
14.93
15.10
15.62
14.10
21.19
15.10
15.32
40
971.3
Shares (diluted)M
664.4
629.6
578.6
582.2
571.7
570.6
526.6
498.8
539.5
499.1
974.1
(2.68%)
(3.45%)
94
17.90
Buyback yield%
25.50
23.29
22.28
24.26
22.80
23.04
21.67
20.77
20.20
20.95
3.88
20.95
22.54
77
1.077
D/E ratiox
2.005
2.150
2.205
2.462
2.925
2.958
3.437
3.503
3.405
3.517
1.234
3.437
2.942
52
1.283
Enterprise value¥B
3.418
3.423
3.847
4.319
4.662
4.394
4.957
5.278
5.714
5.546
3.401
3.54%
4.99%
39
3.070
LT debt¥B
1.291
1.210
1.078
0.988
1.011
0.894
0.963
0.908
0.919
0.876
2.928
(2.81%)
(4.32%)
24
Revenue
¥3.696B
5.88%
1.00×
Cost of revenue
¥2.587B
5.88%
1.00×
Operating expenses
¥658.2M
5.63%
0.98×
Property and equipment
15.55%
Spread over hurdle
34.62%