0.810
Revenue¥B
1.124
1.153
1.187
1.236
1.260
1.268
1.294
1.300
1.306
1.363
0.874
1.59%
2.23%
73
24.90
Revenue growth%
21.39
19.67
18.84
19.21
22.05
20.54
18.92
18.49
17.56
19.03
2.33
18.92
19.12
31
2.30
Gross margin%
22.47
24.38
27.23
28.66
27.96
26.89
26.21
23.93
22.34
20.23
29.33
23.93
25.29
60
19.97
Operating margin%
22.62
21.89
19.87
20.83
23.30
23.16
26.09
27.51
28.51
28.60
24.18
27.51
23.23
67
16.10
Net margin%
7.58
9.86
11.12
9.17
8.35
8.52
10.82
11.49
9.66
7.63
4.59
9.66
9.41
9
14.20
P/E ratio (avg)x
20.11
20.28
24.14
26.63
31.57
33.66
33.12
39.11
42.38
47.09
19.20
39.11
32.34
18
22.08
EV/EBITx
23.74
23.56
22.19
23.22
21.85
19.54
16.99
16.86
15.70
16.67
37.09
16.86
20.69
28
3.66
FCF yield (avg)%
7.78
4.97
7.76
4.99
2.91
0.40
0.40
2.61
1.33
1.45
26.57
1.33
2.76
80
17.94
FCF margin%
21.63
22.96
20.24
20.57
23.04
23.76
21.15
18.60
16.34
13.60
20.94
18.60
20.86
43
0.442
FCF / Net incomex
0.371
0.362
0.409
0.406
0.468
0.544
0.642
0.690
0.720
0.826
0.378
0.690
0.506
94
29.35
ROIC%
22.93
23.73
21.74
24.20
26.13
27.48
28.91
29.32
31.72
32.31
14.10
29.32
26.80
59
20.97
Return on equity%
10.02
7.91
5.68
2.68
1.39
2.18
5.01
3.74
5.08
6.29
14.94
5.01
5.05
36
11.72
Return on assets%
20.05
18.72
17.42
15.74
12.96
15.91
15.83
15.45
16.59
13.71
20.76
15.83
15.87
78
3.41
EPS¥
4.32
4.96
5.22
5.64
6.50
7.56
8.85
8.84
10.13
11.36
3.66
11.83%
11.25%
—
5.59
EPS growth%
16.46
16.30
13.47
14.06
12.85
12.88
12.07
11.40
10.13
11.22
21.38
11.40
12.86
47
3.43
Bookvalue per sh¥
5.05
5.13
5.02
5.27
5.09
5.34
5.52
6.21
6.77
6.59
4.05
5.33%
2.91%
—
2.03
FCF per share¥
3.41
3.83
4.05
3.86
3.74
3.72
3.67
4.20
4.84
4.92
3.54
5.62%
5.16%
—
2.27
Dividend per sh¥
1.86
2.04
1.99
2.12
2.40
2.53
2.63
2.78
2.99
3.06
1.03
4.94%
5.18%
—
13.73
Div yield (avg)%
6.16
6.30
3.96
1.16
0.40
0.40
0.40
0.73
2.70
4.81
19.58
0.73
1.93
68
18.49
Payout ratio%
5.54
5.46
8.45
5.96
8.05
7.45
8.20
9.16
6.78
5.13
11.67
7.45
7.11
35
98.83
Shares (diluted)M
93.68
90.80
92.85
102.1
120.8
138.5
150.3
157.2
169.5
179.7
99.73
8.27%
6.73%
74
2.25
Buyback yield%
5.20
3.04
5.23
5.85
7.19
9.22
7.15
6.62
8.39
8.55
24.44
8.39
6.88
35
1.242
D/E ratiox
1.453
1.427
1.570
1.563
1.710
1.947
1.987
2.272
2.448
2.645
0.847
2.272
1.829
78
0.262
Enterprise value¥B
0.912
1.048
1.134
1.107
1.280
1.374
1.545
1.801
1.921
2.026
0.642
9.62%
8.72%
82
733.5
LT debt¥M
282.2
277.4
308.0
309.7
304.7
314.1
318.8
353.5
386.2
388.6
746.9
4.98%
2.45%
15
Revenue
¥1.363B
2.23%
1.00×
Cost of revenue
¥663.5M
2.41%
1.02×
Operating expenses
¥256.7M
1.67%
0.95×
Property and equipment
14.29%
Return on capital
106.67%
Spread over hurdle
98.51%