0.530
Revenue¥B
0.536
0.592
0.638
0.681
0.736
0.795
0.872
0.942
1.034
1.110
0.570
8.58%
8.66%
41
12.61
Revenue growth%
14.35
14.86
14.13
15.86
14.58
17.21
17.97
20.00
20.59
21.24
14.20
20.00
16.53
12
18.79
Gross margin%
4.85
2.35
3.94
5.32
7.21
4.96
3.12
0.68
2.14
0.40
13.99
2.14
3.53
10
26.17
Operating margin%
23.42
22.77
23.04
25.44
28.43
29.22
29.60
27.84
28.94
27.14
11.68
28.94
27.49
41
17.88
Net margin%
10.97
11.14
12.04
13.26
15.49
18.04
15.99
14.41
17.23
19.64
16.73
17.23
14.95
81
8.161
P/E ratio (avg)x
45.78
43.58
50.35
55.83
57.18
54.66
59.50
62.92
67.55
67.14
10.26
62.92
56.51
66
33.15
EV/EBITx
19.50
18.17
18.61
19.47
18.60
20.61
23.40
25.44
25.77
24.95
9.997
24.95
20.06
61
13.73
FCF yield (avg)%
5.96
7.10
5.57
6.53
9.38
9.24
8.35
10.92
11.59
10.76
14.54
10.76
8.80
82
23.82
FCF margin%
17.12
17.79
20.23
17.39
20.04
22.77
22.51
24.60
26.66
28.56
7.74
24.60
21.37
79
0.310
FCF / Net incomex
1.995
1.966
1.962
1.953
2.061
2.269
2.720
3.133
3.619
4.140
0.384
3.133
2.165
7
6.61
ROIC%
4.52
5.91
6.45
4.02
2.59
3.93
1.47
1.95
3.09
1.32
16.75
1.95
3.51
51
16.03
Return on equity%
10.65
10.28
7.44
7.75
10.41
10.82
8.32
7.73
6.39
7.42
7.75
7.73
8.03
84
5.31
Return on assets%
13.49
13.19
15.60
17.31
18.66
20.85
18.95
18.68
16.19
13.68
5.94
18.68
16.75
52
1.82
EPS¥
1.51
1.50
1.52
1.61
1.85
1.95
2.01
2.24
2.42
2.84
1.94
8.93%
6.41%
—
9.89
EPS growth%
2.47
0.95
0.40
0.40
0.40
0.40
3.15
2.31
0.66
0.40
16.89
0.66
0.53
22
1.14
Bookvalue per sh¥
1.02
0.89
0.96
0.91
0.92
0.91
0.81
0.79
0.68
0.71
1.54
(4.94%)
(2.99%)
—
1.74
FCF per share¥
1.56
1.68
1.67
1.62
1.77
2.08
2.37
2.30
2.55
2.67
0.79
8.53%
7.34%
—
1.52
Dividend per sh¥
0.97
0.91
1.04
1.18
1.32
1.51
1.67
1.90
1.89
2.04
1.27
9.12%
7.52%
—
8.73
Div yield (avg)%
27.28
28.09
28.49
28.48
28.68
30.12
32.34
30.10
30.03
28.40
28.90
30.10
28.59
14
22.19
Payout ratio%
15.92
16.82
16.18
14.33
14.76
11.98
11.36
14.29
15.92
13.62
6.25
13.62
14.54
81
138.8
Shares (diluted)M
179.5
179.9
207.4
203.2
195.0
209.9
223.4
249.7
293.9
337.1
138.3
11.57%
6.67%
6
28.00
Buyback yield%
17.45
18.60
20.44
23.33
24.36
22.66
24.62
25.56
22.77
19.82
27.37
22.77
22.71
18
1.145
D/E ratiox
0.748
0.738
0.817
0.861
0.943
0.866
0.973
1.097
1.207
1.205
1.200
1.097
0.905
33
342.9
Enterprise value¥M
520.2
537.2
554.9
533.8
561.7
615.5
706.7
804.3
908.0
907.4
930.1
10.07%
6.17%
17
414.6
LT debt¥M
715.6
713.6
699.4
622.2
617.3
627.8
687.4
663.6
683.4
596.9
308.8
(0.67%)
(2.48%)
10
Revenue
¥1.110B
8.66%
1.00×
Cost of revenue
¥555.0M
9.21%
1.05×
Operating expenses
¥191.2M
7.92%
0.93×
Property and equipment
17.48%
Spread over hurdle
16.16%