1.203
Revenue¥B
1.166
1.251
1.285
1.349
1.410
1.498
1.585
1.686
1.753
1.817
1.252
5.21%
5.09%
76
23.71
Revenue growth%
19.40
17.23
18.01
18.95
16.74
18.32
16.37
19.13
21.30
19.67
28.93
19.13
18.64
27
25.67
Gross margin%
20.47
17.71
18.65
20.32
22.05
22.12
22.57
21.30
21.78
23.98
28.60
22.12
21.54
93
6.20
Operating margin%
13.70
11.20
12.80
10.42
9.15
8.03
9.13
11.07
12.08
12.93
3.49
11.07
11.13
17
11.65
Net margin%
21.21
21.89
22.36
23.14
21.55
21.62
24.15
25.24
26.29
26.30
5.83
25.24
22.75
39
35.52
P/E ratio (avg)x
11.13
12.03
13.77
13.03
14.59
16.00
17.75
17.12
18.68
17.88
32.83
17.75
15.29
29
22.33
EV/EBITx
26.13
27.28
26.60
27.18
30.16
32.34
31.37
31.66
34.70
37.71
13.53
32.34
30.76
29
3.29
FCF yield (avg)%
13.19
13.32
15.20
17.49
18.09
20.08
19.87
22.82
25.06
26.88
19.68
22.82
18.98
94
23.55
FCF margin%
7.18
5.53
2.60
1.66
0.92
2.68
0.40
1.94
0.56
2.08
6.50
1.94
2.01
59
1.195
FCF / Net incomex
2.500
2.980
3.298
3.894
4.290
4.958
5.051
5.820
6.913
8.270
0.620
5.820
4.624
42
27.70
ROIC%
9.94
12.77
15.48
17.42
16.92
14.54
15.77
17.62
16.05
16.61
26.91
16.05
15.91
84
6.14
Return on equity%
16.74
18.62
20.31
18.53
17.02
19.05
16.95
15.77
15.93
15.05
12.89
15.93
16.98
39
8.37
Return on assets%
9.88
10.57
12.84
13.10
12.98
14.61
14.14
13.66
15.79
15.13
9.95
14.61
13.38
24
0.38
EPS¥
0.61
0.54
0.54
0.48
0.47
0.46
0.50
0.50
0.52
0.56
0.40
3.40%
(0.56%)
—
18.03
EPS growth%
8.43
10.15
7.71
4.87
3.42
1.25
3.43
3.27
0.52
0.40
26.57
1.25
3.42
47
2.69
Bookvalue per sh¥
1.03
0.94
0.84
0.90
0.91
0.96
1.03
0.95
1.00
0.94
2.47
0.82%
(1.22%)
—
1.22
FCF per share¥
0.66
0.72
0.72
0.80
0.78
0.86
0.99
1.15
1.10
1.25
0.80
9.88%
6.96%
—
1.64
Dividend per sh¥
2.97
3.15
3.65
4.14
4.21
4.09
3.90
4.22
4.42
4.31
2.44
0.44%
3.25%
—
24.15
Div yield (avg)%
9.61
10.54
8.85
6.47
6.20
4.17
3.60
6.09
7.60
9.67
14.56
6.09
7.03
33
14.90
Payout ratio%
10.39
7.99
9.05
6.56
5.75
5.13
6.15
8.49
8.47
6.38
26.45
6.38
7.28
59
504.8
Shares (diluted)M
415.4
398.9
402.4
379.6
394.2
353.3
382.7
340.9
378.4
369.4
502.5
(1.29%)
(1.46%)
72
4.49
Buyback yield%
24.45
21.81
19.96
18.05
18.12
20.23
17.67
19.24
17.48
20.10
16.33
19.24
19.60
12
0.622
D/E ratiox
0.609
0.611
0.689
0.699
0.753
0.717
0.829
0.797
0.896
0.983
0.737
0.829
0.735
57
0.755
Enterprise value¥B
0.666
0.609
0.597
0.612
0.650
0.669
0.736
0.805
0.803
0.885
1.375
6.36%
3.99%
48
0.910
LT debt¥B
0.695
0.668
0.759
0.758
0.850
0.979
0.925
0.984
0.988
1.149
0.750
6.21%
4.84%
23
Revenue
¥1.817B
5.09%
1.00×
Cost of revenue
¥1.208B
5.28%
1.02×
Operating expenses
¥349.1M
4.54%
0.95×
Property and equipment
18.44%
Spread over hurdle
(1.63%)