0.452
Revenue¥B
0.697
0.715
0.754
0.776
0.815
0.865
0.909
0.937
0.989
1.008
0.472
4.36%
4.01%
94
13.06
Revenue growth%
26.41
27.86
27.80
29.22
31.75
30.24
28.37
30.90
31.95
34.63
8.21
30.90
29.73
67
8.46
Gross margin%
3.56
6.04
3.83
2.69
4.67
6.00
5.07
3.55
1.81
4.28
4.54
4.28
4.05
56
28.64
Operating margin%
5.58
3.87
5.63
7.00
8.52
5.74
4.91
4.99
6.34
7.87
16.46
5.74
5.68
72
11.90
Net margin%
25.23
27.64
26.09
25.01
24.38
23.83
24.10
24.68
27.40
27.70
7.51
24.68
25.12
66
33.43
P/E ratio (avg)x
67.66
75.68
89.14
89.72
93.09
90.76
97.63
94.34
103.9
119.9
16.68
97.63
91.93
22
35.21
EV/EBITx
27.43
27.62
27.12
27.15
26.19
27.14
30.79
30.96
33.71
37.80
24.13
30.96
27.53
48
29.34
FCF yield (avg)%
4.72
5.61
4.79
5.73
4.42
4.34
6.01
6.34
8.13
9.24
19.56
6.34
5.67
23
25.53
FCF margin%
27.12
26.50
23.65
23.18
22.01
21.41
22.03
22.65
24.67
24.80
18.49
22.65
23.41
57
0.114
FCF / Net incomex
1.492
1.479
1.538
1.753
2.033
2.045
2.351
2.549
2.403
2.324
0.841
2.351
2.039
62
9.54
ROIC%
19.76
18.02
15.37
15.94
18.89
18.12
17.57
16.99
15.29
15.94
5.74
16.99
17.28
17
8.38
Return on equity%
32.79
32.23
33.48
32.32
31.54
29.91
28.96
27.51
26.58
25.41
4.78
27.51
30.72
8
9.44
Return on assets%
11.38
11.92
13.72
12.38
14.71
17.19
19.01
19.07
16.47
18.57
16.24
18.57
15.59
63
0.23
EPS¥
0.47
0.47
0.50
0.50
0.49
0.48
0.53
0.64
0.62
0.74
0.25
8.76%
4.82%
—
22.27
EPS growth%
9.49
10.22
12.31
10.45
8.38
6.42
4.10
6.54
5.22
6.93
20.32
6.42
7.65
70
0.38
Bookvalue per sh¥
0.49
0.54
0.50
0.46
0.43
0.42
0.38
0.40
0.42
0.44
0.11
0.49%
(0.56%)
—
0.46
FCF per share¥
0.56
0.56
0.61
0.60
0.64
0.63
0.65
0.77
0.77
0.92
0.33
7.41%
6.11%
—
0.38
Dividend per sh¥
0.26
0.27
0.24
0.20
0.19
0.19
0.19
0.20
0.20
0.21
0.35
2.13%
(1.59%)
—
25.79
Div yield (avg)%
10.99
10.67
11.20
11.17
11.59
11.93
13.15
11.68
11.72
14.05
12.67
11.93
11.63
92
20.05
Payout ratio%
16.11
17.56
17.62
15.93
17.87
16.26
17.35
14.55
14.15
13.35
23.17
14.55
16.18
89
373.5
Shares (diluted)M
479.0
461.6
497.2
588.3
606.5
618.4
671.7
684.6
681.5
745.1
371.1
4.20%
5.85%
71
12.11
Buyback yield%
9.12
8.06
8.87
7.42
8.92
10.92
11.10
11.75
9.29
8.10
6.29
10.92
9.02
22
1.709
D/E ratiox
0.527
0.583
0.596
0.671
0.792
0.791
0.882
0.859
0.885
0.908
0.120
0.882
0.791
49
598.4
Enterprise value¥M
199.8
222.8
250.2
242.6
245.8
263.7
285.0
275.6
287.9
326.4
429.0
5.84%
6.74%
89
57.05
LT debt¥M
115.3
123.9
135.8
125.7
128.7
116.0
110.6
109.6
114.9
107.1
140.8
(3.60%)
(1.73%)
16
Revenue
¥1.008B
4.01%
1.00×
Cost of revenue
¥705.7M
4.01%
1.00×
Operating expenses
¥179.5M
5.01%
1.10×
Property and equipment
15.33%
Spread over hurdle
(2.12%)