0.401
Revenue¥B
1.507
1.598
1.742
1.850
1.949
2.042
2.212
2.365
2.524
2.641
0.420
6.26%
6.49%
14
20.85
Revenue growth%
15.46
14.49
15.34
15.40
12.48
10.76
9.56
7.22
6.96
6.09
2.37
7.22
11.62
38
17.16
Gross margin%
5.63
8.29
9.48
9.96
8.03
7.10
9.37
10.21
10.46
9.38
28.54
9.38
9.37
15
25.03
Operating margin%
17.93
19.41
21.88
20.40
18.23
15.83
16.38
15.06
13.24
14.64
16.64
15.06
17.16
57
14.41
Net margin%
23.83
25.65
25.58
27.86
29.70
27.99
30.04
28.98
28.44
31.11
5.82
28.98
28.21
74
24.91
P/E ratio (avg)x
11.46
11.21
12.35
11.62
12.58
13.51
14.87
16.01
14.11
15.43
31.61
14.87
13.05
14
32.46
EV/EBITx
51.94
56.67
68.55
68.10
75.28
83.80
83.71
94.34
114.0
126.8
12.55
94.34
79.49
94
29.27
FCF yield (avg)%
17.79
14.93
13.77
14.14
16.39
15.16
13.90
15.57
17.14
19.65
16.56
15.57
15.37
31
9.37
FCF margin%
11.07
9.89
11.01
11.15
9.73
9.70
11.27
11.00
11.07
10.84
9.95
11.00
11.01
73
1.115
FCF / Net incomex
1.067
1.062
1.124
1.330
1.601
1.555
1.810
2.061
2.339
2.544
0.163
2.061
1.578
10
29.56
ROIC%
25.23
24.39
25.85
23.63
21.14
23.91
22.63
20.24
19.08
21.68
5.88
21.68
23.13
81
5.14
Return on equity%
1.03
2.60
1.54
0.99
0.53
3.41
3.29
2.65
4.15
6.56
21.71
3.41
2.62
41
26.03
Return on assets%
9.92
11.79
10.56
12.34
9.99
7.08
4.51
4.96
6.43
7.94
24.26
6.43
8.93
21
0.80
EPS¥
0.88
0.95
1.00
1.07
1.06
1.17
1.26
1.36
1.37
1.38
0.85
5.33%
5.35%
—
2.15
EPS growth%
19.05
18.96
20.65
21.49
24.01
22.26
25.17
22.31
22.77
21.87
3.60
22.31
22.06
27
0.54
Bookvalue per sh¥
1.16
1.30
1.57
1.65
1.68
1.97
2.03
2.10
2.37
2.51
0.57
8.37%
9.50%
—
0.30
FCF per share¥
1.16
1.30
1.46
1.57
1.56
1.67
1.65
1.96
2.03
2.00
0.47
5.03%
7.44%
—
0.51
Dividend per sh¥
0.61
0.62
0.59
0.59
0.55
0.56
0.50
0.43
0.42
0.45
0.28
(4.03%)
(4.52%)
—
16.45
Div yield (avg)%
24.12
22.36
20.24
17.60
17.23
14.66
14.86
14.08
15.24
12.33
26.11
14.66
16.24
67
11.48
Payout ratio%
17.55
16.89
18.11
16.97
19.55
21.35
23.69
24.09
25.95
25.52
24.80
24.09
20.45
79
1.337
Shares (diluted)B
1.427
1.454
1.368
1.214
1.153
1.093
1.093
1.048
1.101
1.199
1.268
0.77%
(1.74%)
89
16.27
Buyback yield%
20.44
23.25
23.86
25.12
24.84
26.25
27.59
25.54
24.91
26.57
12.91
26.25
25.01
45
1.551
D/E ratiox
2.416
2.851
2.796
2.761
2.674
2.725
3.142
3.326
3.747
4.276
1.573
3.326
2.824
44
1.201
Enterprise value¥B
2.163
2.045
2.333
2.400
2.217
2.363
2.663
2.550
2.689
2.945
0.507
5.85%
3.57%
86
0.676
LT debt¥B
1.614
1.672
1.840
1.816
1.796
1.903
1.877
1.756
1.895
1.983
0.226
2.00%
0.80%
89
Revenue
¥2.641B
6.49%
1.00×
Cost of revenue
¥1.481B
6.66%
1.02×
Operating expenses
¥605.2M
6.49%
1.00×
Property and equipment
16.49%
Spread over hurdle
14.63%