0.774
Revenue¥B
0.883
0.927
0.975
1.015
1.053
1.117
1.167
1.207
1.284
1.367
0.838
5.35%
4.76%
42
19.47
Revenue growth%
24.49
24.82
27.08
26.18
25.78
24.87
23.45
22.92
20.97
21.70
7.30
22.92
24.65
16
29.83
Gross margin%
25.02
24.00
22.78
22.21
21.98
22.29
19.50
19.71
17.67
15.69
3.51
19.50
22.09
85
12.59
Operating margin%
26.44
27.03
29.96
30.27
27.58
25.53
26.76
28.47
30.37
29.04
6.50
28.47
28.02
46
22.86
Net margin%
24.17
21.46
22.40
19.60
18.71
20.85
23.29
25.00
24.30
25.23
20.26
24.30
22.84
81
18.36
P/E ratio (avg)x
21.20
24.62
27.65
31.42
30.30
31.60
35.33
40.89
47.56
55.50
28.06
40.89
31.51
53
29.67
EV/EBITx
13.21
11.89
13.08
12.08
13.39
12.77
13.14
14.55
13.93
14.21
17.92
13.93
13.18
64
11.51
FCF yield (avg)%
21.76
20.68
17.70
19.01
19.50
17.26
15.02
12.31
13.06
11.15
15.00
13.06
17.48
36
7.84
FCF margin%
1.24
0.40
0.40
0.40
2.22
4.12
4.15
7.08
5.50
2.77
17.12
4.15
2.50
44
0.765
FCF / Net incomex
2.196
2.280
2.374
2.592
2.873
2.863
3.169
3.365
3.638
4.319
0.965
3.365
2.868
65
26.13
ROIC%
30.89
29.06
29.97
28.29
25.80
27.38
24.51
23.21
22.73
23.97
17.71
23.97
26.59
87
12.11
Return on equity%
31.28
30.79
28.47
28.55
29.49
27.96
28.26
27.17
28.81
27.27
19.92
27.96
28.51
65
5.46
Return on assets%
0.94
0.40
0.40
1.71
0.40
1.84
1.80
0.51
0.40
1.87
22.90
1.80
0.73
78
1.21
EPS¥
0.76
0.65
0.64
0.59
0.56
0.60
0.53
0.47
0.48
0.51
1.23
(1.99%)
(4.67%)
—
26.39
EPS growth%
7.47
5.49
3.60
3.34
6.30
6.91
8.25
10.98
11.83
11.57
16.89
10.98
7.19
24
1.41
Bookvalue per sh¥
0.79
0.73
0.68
0.74
0.74
0.79
0.86
0.98
0.95
0.91
0.80
4.23%
2.66%
—
0.39
FCF per share¥
1.32
1.44
1.53
1.67
1.78
1.82
2.07
1.99
2.27
2.21
0.68
4.40%
4.71%
—
0.25
Dividend per sh¥
2.99
3.18
3.23
3.59
3.53
3.95
4.77
4.96
5.80
6.59
1.00
13.27%
10.20%
—
14.44
Div yield (avg)%
18.45
15.49
13.25
10.71
9.21
6.48
5.85
5.93
7.50
9.45
8.14
6.48
9.33
34
17.68
Payout ratio%
27.47
27.17
28.97
28.95
28.63
31.29
31.04
30.18
30.13
32.34
14.72
31.04
29.55
27
0.416
Shares (diluted)B
0.648
0.765
0.761
0.900
1.012
1.057
1.183
1.333
1.552
1.691
0.413
10.82%
11.60%
72
12.22
Buyback yield%
6.54
8.11
5.73
7.68
8.06
9.45
9.31
7.96
10.88
10.96
7.58
9.45
8.09
40
1.017
D/E ratiox
1.129
0.969
0.958
1.038
0.908
0.980
0.848
0.883
0.788
0.677
0.511
0.848
0.933
41
999.3
Enterprise value¥M
652.4
640.0
725.7
690.2
714.2
694.2
713.9
759.5
737.8
740.1
253.5
0.71%
1.98%
55
198.9
LT debt¥M
785.5
830.0
858.6
930.2
979.9
982.7
943.2
936.7
902.1
986.0
696.6
0.12%
3.37%
86
Revenue
¥1.367B
4.76%
1.00×
Cost of revenue
¥725.0M
4.89%
1.01×
Operating expenses
¥268.1M
4.46%
0.97×
Property and equipment
16.09%
Spread over hurdle
11.14%