0.589
Revenue¥B
0.853
0.923
1.020
1.107
1.209
1.299
1.395
1.551
1.651
1.829
0.648
8.63%
9.04%
87
14.98
Revenue growth%
25.23
27.56
29.43
27.95
30.45
27.71
26.38
24.94
25.51
26.55
2.38
26.38
27.05
47
17.08
Gross margin%
13.65
14.38
11.52
9.59
9.52
9.60
7.20
6.35
7.28
8.51
17.22
7.28
9.55
38
21.20
Operating margin%
17.41
14.85
14.73
15.99
13.14
14.35
14.85
16.63
17.85
17.59
11.18
16.63
15.42
37
7.00
Net margin%
1.79
0.40
0.40
0.40
0.48
0.40
1.30
4.10
4.49
2.77
22.12
2.77
0.89
28
27.78
P/E ratio (avg)x
37.97
45.17
50.38
50.47
58.41
59.59
57.61
55.53
64.08
64.59
17.94
59.59
56.57
55
8.667
EV/EBITx
28.86
31.17
32.53
32.59
36.90
35.92
37.72
44.40
42.97
50.47
33.18
42.97
36.41
11
19.64
FCF yield (avg)%
10.96
12.85
12.27
11.16
10.89
10.72
10.40
13.13
12.43
13.55
12.51
12.43
11.72
86
22.92
FCF margin%
15.23
12.39
11.16
8.74
6.04
3.92
1.78
4.16
1.39
0.40
28.41
1.78
5.10
52
0.535
FCF / Net incomex
0.571
0.674
0.726
0.731
0.793
0.801
0.870
0.976
0.954
0.970
0.480
0.954
0.797
70
8.26
ROIC%
5.58
6.17
8.74
10.89
9.71
10.16
8.25
6.60
6.67
7.68
27.35
7.68
7.96
65
22.12
Return on equity%
7.95
5.58
3.06
0.40
0.49
3.35
1.87
0.40
1.42
1.24
2.34
1.42
1.65
88
17.42
Return on assets%
24.41
23.78
21.62
24.52
26.53
24.58
24.18
22.74
25.30
26.51
11.75
24.58
24.46
14
2.05
EPS¥
0.99
1.03
0.96
0.87
0.85
0.90
0.96
0.91
0.95
0.94
2.14
1.91%
(1.50%)
—
26.85
EPS growth%
27.26
27.03
25.16
26.15
29.04
30.57
32.98
31.43
32.49
29.54
27.89
31.43
29.29
32
0.54
Bookvalue per sh¥
0.81
0.71
0.77
0.71
0.71
0.68
0.67
0.72
0.79
0.81
0.72
2.56%
0.59%
—
1.20
FCF per share¥
0.73
0.79
0.84
0.77
0.75
0.77
0.75
0.78
0.76
0.78
1.79
0.60%
(0.84%)
—
1.83
Dividend per sh¥
2.01
2.08
2.25
2.17
2.14
2.38
2.40
2.74
2.85
3.30
1.34
8.99%
5.94%
—
18.72
Div yield (avg)%
11.62
11.48
13.12
14.34
16.62
15.49
13.01
11.07
13.33
13.20
9.60
13.20
13.16
86
10.35
Payout ratio%
16.19
18.98
17.22
17.18
17.73
16.65
16.79
19.28
19.14
16.76
13.81
16.79
17.20
42
467.6
Shares (diluted)M
281.7
297.4
266.0
240.9
250.5
258.8
275.5
239.2
255.5
248.4
463.2
(0.17%)
(1.18%)
23
9.82
Buyback yield%
19.83
17.86
16.85
14.97
15.44
18.14
19.86
20.15
22.83
25.28
7.84
20.15
18.99
53
1.495
D/E ratiox
0.393
0.422
0.468
0.471
0.453
0.511
0.543
0.601
0.564
0.523
0.871
0.543
0.491
60
1.297
Enterprise value¥B
1.652
1.590
1.510
1.583
1.733
1.734
1.546
1.462
1.464
1.411
1.548
(4.03%)
(1.29%)
92
0.303
LT debt¥B
1.566
1.580
1.833
2.139
2.100
2.201
2.508
2.654
2.638
2.971
0.774
7.19%
7.92%
20
Revenue
¥1.829B
9.04%
1.00×
Cost of revenue
¥1.034B
9.10%
1.01×
Operating expenses
¥348.7M
9.27%
1.02×
Property and equipment
18.18%
Return on capital
137.42%
Spread over hurdle
133.28%