0.482
Revenue¥B
2.478
2.497
2.491
2.603
2.627
2.641
2.736
2.797
2.834
2.895
0.539
1.97%
1.90%
77
6.04
Revenue growth%
22.90
22.24
24.13
22.30
25.11
24.07
23.16
22.56
25.32
25.76
15.86
24.07
23.62
92
5.41
Gross margin%
25.26
24.15
21.70
19.42
17.03
18.77
20.10
19.91
20.41
18.28
28.05
19.91
20.00
59
9.55
Operating margin%
26.13
24.20
23.65
23.26
20.54
23.03
25.39
26.86
27.55
26.01
29.07
26.01
24.79
80
7.97
Net margin%
17.66
16.03
17.57
20.31
21.72
18.99
16.69
16.86
18.35
19.23
4.37
18.35
18.01
41
35.37
P/E ratio (avg)x
15.27
15.09
17.29
17.46
16.36
18.44
17.20
19.20
17.56
18.66
36.81
18.44
17.38
36
33.07
EV/EBITx
28.85
34.00
41.04
40.71
46.38
52.98
58.39
58.87
59.14
60.68
20.77
58.87
49.68
10
15.54
FCF yield (avg)%
17.01
16.65
18.06
19.86
19.32
19.40
19.32
16.35
15.86
14.76
24.96
16.35
17.53
87
2.86
FCF margin%
13.34
14.44
12.29
11.99
13.67
12.59
13.64
11.60
14.49
14.89
15.77
13.64
13.49
90
1.465
FCF / Net incomex
1.240
1.216
1.243
1.095
1.147
1.208
1.305
1.334
1.224
1.067
1.271
1.224
1.220
93
8.25
ROIC%
8.59
5.91
7.64
5.21
4.09
4.63
6.51
8.24
11.20
10.90
15.57
8.24
7.08
16
3.63
Return on equity%
27.67
26.54
23.70
22.16
21.80
19.72
21.52
24.27
25.89
23.30
5.70
23.30
23.50
78
24.04
Return on assets%
21.54
22.71
21.67
23.16
24.57
23.66
22.16
19.24
17.41
14.51
5.36
19.24
21.92
88
0.34
EPS¥
0.54
0.57
0.60
0.59
0.62
0.69
0.65
0.61
0.66
0.73
0.38
3.38%
4.07%
—
25.11
EPS growth%
34.97
37.76
37.63
38.46
37.09
34.98
35.37
36.53
38.74
41.35
29.71
36.53
37.36
58
0.27
Bookvalue per sh¥
0.12
0.11
0.10
0.09
0.11
0.11
0.12
0.14
0.16
0.16
0.39
8.25%
2.70%
—
0.24
FCF per share¥
0.78
0.79
0.73
0.68
0.79
0.90
0.85
0.82
0.91
0.87
0.46
2.09%
1.43%
—
0.12
Dividend per sh¥
0.17
0.18
0.18
0.19
0.21
0.21
0.22
0.22
0.20
0.22
0.56
0.88%
3.43%
—
12.09
Div yield (avg)%
18.37
19.44
20.30
21.42
21.89
23.43
22.67
24.32
24.29
25.88
15.29
24.29
22.28
56
21.55
Payout ratio%
3.35
4.37
3.38
5.63
6.83
7.50
8.79
8.34
6.08
6.51
9.89
7.50
6.29
31
1.667
Shares (diluted)B
1.563
1.417
1.519
1.343
1.162
1.056
0.955
0.932
0.861
0.923
1.715
(4.51%)
(5.82%)
18
26.69
Buyback yield%
24.66
21.83
22.55
20.09
19.88
18.59
21.51
18.87
21.39
21.74
22.59
21.39
21.45
70
0.359
D/E ratiox
1.564
1.536
1.476
1.333
1.306
1.243
1.202
1.363
1.411
1.607
0.242
1.363
1.387
84
2.502
Enterprise value¥B
3.464
3.580
3.774
3.469
3.630
3.508
3.298
3.233
3.031
2.970
1.332
(3.94%)
(0.84%)
18
2.370
LT debt¥B
1.777
1.998
2.216
2.436
2.702
2.466
2.368
2.203
2.159
2.204
1.464
(3.99%)
1.87%
70
Revenue
¥2.895B
1.90%
1.00×
Cost of revenue
¥1.698B
1.59%
0.97×
Operating expenses
¥716.8M
2.53%
1.06×
Property and equipment
20.33%
Goodwill & intangibles
17.19%
Spread over hurdle
46.91%