0.920
Revenue¥B
2.357
2.396
2.513
2.550
2.584
2.678
2.726
2.842
2.912
2.974
1.022
2.85%
2.46%
8
28.51
Revenue growth%
31.46
29.48
28.24
29.19
29.02
28.25
29.45
29.24
31.21
29.84
29.09
29.45
29.35
91
19.42
Gross margin%
2.81
0.60
2.77
4.86
3.73
1.46
2.29
3.79
3.40
2.01
10.63
2.29
2.79
40
11.21
Operating margin%
9.37
6.57
6.97
7.30
8.50
7.57
5.24
7.31
9.27
10.51
12.60
7.57
7.44
91
25.15
Net margin%
3.05
4.03
3.54
3.03
2.68
3.15
4.31
5.30
4.26
5.98
7.37
4.31
3.78
38
33.59
P/E ratio (avg)x
11.65
10.75
11.91
11.75
12.83
11.75
13.09
12.73
13.76
13.39
34.32
13.09
12.32
15
26.45
EV/EBITx
8.906
8.921
7.586
6.817
6.272
5.545
5.380
4.896
5.012
4.982
10.23
5.012
5.909
54
8.81
FCF yield (avg)%
25.21
24.26
23.57
23.08
24.24
23.32
23.93
21.42
24.14
26.74
26.57
23.93
24.03
90
4.31
FCF margin%
11.58
12.37
11.01
9.86
9.72
11.80
12.55
13.09
10.78
10.44
23.21
11.80
11.30
41
1.175
FCF / Net incomex
2.574
2.813
3.260
3.405
3.336
3.808
3.998
4.186
4.140
4.794
1.328
4.140
3.606
12
11.80
ROIC%
22.72
25.30
23.93
26.27
26.85
27.94
29.95
28.39
30.77
29.37
18.38
29.37
27.39
89
9.45
Return on equity%
5.98
5.50
3.46
1.95
1.92
2.23
4.50
6.47
8.40
10.70
12.34
6.47
5.00
88
25.29
Return on assets%
15.41
18.17
18.09
15.70
12.93
10.67
8.31
10.30
8.66
5.91
4.63
8.66
11.80
42
2.01
EPS¥
2.92
3.04
2.78
2.44
2.15
2.22
2.33
2.38
2.26
2.45
2.09
2.61%
(1.92%)
—
5.29
EPS growth%
13.57
12.94
11.85
8.86
11.82
13.37
11.11
13.69
13.42
15.61
22.18
13.42
13.16
44
1.16
Bookvalue per sh¥
0.61
0.57
0.54
0.47
0.48
0.48
0.42
0.46
0.49
0.44
3.04
(1.77%)
(4.60%)
—
3.38
FCF per share¥
1.54
1.45
1.58
1.64
1.71
1.81
1.90
1.73
1.69
1.60
3.25
(1.38%)
(0.55%)
—
1.41
Dividend per sh¥
2.00
2.16
1.88
1.81
1.64
1.61
1.55
1.31
1.12
0.98
3.37
(9.82%)
(6.39%)
—
29.86
Div yield (avg)%
18.82
20.35
20.67
20.19
19.39
21.38
18.86
20.29
20.23
19.65
5.89
20.23
20.21
87
24.31
Payout ratio%
30.85
30.22
30.60
32.51
30.29
28.83
27.68
25.08
23.93
24.25
24.18
25.08
29.53
39
645.7
Shares (diluted)M
739.8
746.3
684.4
654.3
677.3
700.4
710.2
649.2
674.8
715.7
660.8
1.11%
(0.80%)
93
11.64
Buyback yield%
15.06
15.32
14.62
17.44
15.69
13.57
12.88
13.05
14.72
16.94
4.78
13.57
14.89
89
0.634
D/E ratiox
0.667
0.726
0.635
0.686
0.665
0.666
0.661
0.598
0.641
0.648
0.557
0.648
0.663
88
0.576
Enterprise value¥B
1.482
1.429
1.460
1.406
1.294
1.302
1.442
1.546
1.687
1.739
1.010
6.09%
0.96%
21
442.6
LT debt¥M
125.9
138.1
130.6
120.4
130.1
140.6
141.2
143.1
133.9
150.8
589.7
2.99%
1.61%
36
Revenue
¥2.974B
2.46%
1.00×
Cost of revenue
¥1.449B
2.37%
0.99×
Operating expenses
¥563.4M
2.66%
1.02×
Property and equipment
14.96%
Spread over hurdle
24.29%