1.864
Revenue¥B
1.233
1.294
1.314
1.350
1.417
1.469
1.549
1.579
1.670
1.750
1.996
4.32%
3.93%
82
10.49
Revenue growth%
16.14
18.33
16.16
15.79
14.85
14.55
16.23
15.14
15.61
14.32
12.75
15.14
15.70
73
15.83
Gross margin%
9.59
9.45
6.83
5.32
4.81
4.43
4.03
3.43
3.68
3.19
15.75
3.68
4.62
18
14.51
Operating margin%
12.41
9.84
10.00
11.77
10.32
11.78
10.27
9.62
10.97
12.45
20.78
10.97
10.64
40
4.30
Net margin%
2.74
3.66
3.23
2.55
4.53
6.52
3.94
4.82
5.37
5.36
23.20
5.36
4.24
41
8.751
P/E ratio (avg)x
27.18
26.70
28.51
27.72
26.82
27.05
27.89
24.99
23.40
22.04
25.24
24.99
26.93
19
26.55
EV/EBITx
27.78
25.39
22.89
24.80
25.78
28.89
32.21
32.31
29.72
32.04
34.60
32.04
28.33
22
25.11
FCF yield (avg)%
27.44
29.65
32.21
31.59
34.44
35.62
33.48
33.93
35.28
34.28
15.14
34.28
33.70
79
8.90
FCF margin%
15.24
13.25
11.84
9.04
6.44
4.43
1.48
3.67
5.43
3.79
24.37
3.79
5.93
38
1.769
FCF / Net incomex
1.186
1.258
1.230
1.147
1.091
1.206
1.215
1.334
1.291
1.463
1.656
1.291
1.223
30
10.52
ROIC%
18.26
17.38
19.86
19.89
22.47
19.53
19.36
20.98
19.84
18.06
24.62
19.53
19.68
16
26.60
Return on equity%
30.57
32.53
34.36
37.07
36.24
34.58
32.57
33.41
32.86
32.41
4.93
32.86
33.14
66
9.34
Return on assets%
6.87
7.71
9.52
11.64
11.16
10.14
8.22
9.57
7.67
5.71
27.32
8.22
8.87
27
0.38
EPS¥
0.16
0.16
0.14
0.15
0.15
0.16
0.15
0.14
0.15
0.15
0.41
0.35%
(1.19%)
—
10.01
EPS growth%
22.92
24.80
23.79
23.07
20.74
20.00
20.30
20.61
18.68
16.86
22.92
20.00
20.67
51
0.94
Bookvalue per sh¥
0.54
0.52
0.55
0.57
0.56
0.53
0.53
0.56
0.61
0.66
0.22
3.45%
2.13%
—
0.33
FCF per share¥
0.55
0.52
0.53
0.48
0.47
0.45
0.40
0.37
0.36
0.39
0.16
(3.92%)
(3.97%)
—
0.89
Dividend per sh¥
1.22
1.11
1.14
1.08
1.06
1.12
1.21
1.35
1.21
1.23
0.23
3.01%
1.11%
—
16.56
Div yield (avg)%
14.39
16.05
14.91
16.24
16.55
18.07
17.73
14.86
13.19
11.44
9.01
14.86
15.48
46
6.20
Payout ratio%
24.82
26.33
26.31
25.57
24.29
23.74
25.55
26.04
24.99
25.42
12.51
25.42
25.48
75
872.8
Shares (diluted)M
905.3
816.8
729.1
713.0
724.1
787.5
809.4
798.9
705.2
747.6
914.2
0.64%
(2.73%)
26
22.34
Buyback yield%
25.97
26.04
27.65
29.00
30.96
30.72
33.62
35.90
37.34
38.06
24.90
35.90
30.84
88
0.761
D/E ratiox
0.297
0.306
0.310
0.359
0.404
0.413
0.423
0.450
0.473
0.475
1.351
0.450
0.408
74
0.904
Enterprise value¥B
2.297
2.231
2.517
2.449
2.686
2.915
2.896
3.201
3.230
3.276
0.794
4.05%
3.83%
58
1.623
LT debt¥B
0.633
0.696
0.729
0.730
0.800
0.849
0.935
1.025
1.136
1.285
1.279
9.94%
8.65%
94
Revenue
¥1.750B
3.93%
1.00×
Cost of revenue
¥1.120B
3.73%
0.98×
Operating expenses
¥425.0M
4.27%
1.03×
Property and equipment
14.25%
Spread over hurdle
(2.40%)