1.931
Revenue¥B
1.909
1.954
2.025
2.160
2.272
2.355
2.467
2.616
2.737
2.918
2.110
5.13%
4.82%
92
16.56
Revenue growth%
22.86
25.69
23.64
24.17
23.36
20.59
22.61
22.36
25.06
25.05
29.89
22.61
23.50
49
8.41
Gross margin%
21.67
21.61
18.84
19.82
22.82
25.67
24.92
26.60
23.95
21.42
11.33
24.92
22.24
31
18.69
Operating margin%
24.87
22.70
22.04
24.87
23.49
24.51
22.88
23.56
20.65
20.72
26.70
22.88
23.18
80
9.71
Net margin%
21.91
23.04
24.76
25.43
23.98
25.52
28.46
31.34
32.97
31.95
2.81
31.34
25.48
85
15.76
P/E ratio (avg)x
14.67
15.08
17.36
16.95
16.74
18.20
18.74
19.52
22.62
21.44
19.60
19.52
17.78
42
19.12
EV/EBITx
11.18
10.60
9.981
10.79
11.89
13.06
13.11
14.72
15.10
14.38
25.55
14.38
12.47
61
3.49
FCF yield (avg)%
15.91
18.50
21.19
23.10
24.71
22.77
23.41
22.06
24.01
26.66
7.84
23.41
22.93
67
11.66
FCF margin%
0.40
1.60
1.52
2.52
1.13
1.57
0.83
0.40
2.07
1.99
26.29
1.57
1.55
90
0.291
FCF / Net incomex
0.873
0.812
0.782
0.672
0.648
0.702
0.660
0.614
0.562
0.501
1.416
0.614
0.666
41
16.98
ROIC%
10.70
8.48
6.01
5.52
5.24
7.16
9.05
10.59
13.25
12.45
29.65
10.59
8.76
82
3.98
Return on equity%
19.69
21.85
23.31
25.79
22.90
24.09
24.46
25.67
26.51
24.45
2.73
24.46
24.27
68
29.65
Return on assets%
20.87
19.53
22.42
23.48
22.85
22.41
24.85
24.92
26.05
26.77
22.50
24.92
23.16
46
1.37
EPS¥
1.57
1.66
1.85
2.05
2.06
1.88
1.88
1.78
1.80
2.00
1.50
(0.58%)
2.66%
—
27.40
EPS growth%
23.15
24.37
25.22
24.74
24.56
22.51
23.01
21.43
20.44
21.46
20.62
21.46
23.08
63
2.86
Bookvalue per sh¥
4.27
5.05
5.29
5.71
6.36
7.06
7.99
8.60
9.14
9.41
1.34
8.15%
9.46%
—
6.38
FCF per share¥
3.06
3.43
3.50
3.76
3.89
3.62
3.39
3.38
3.66
4.08
2.12
0.95%
2.76%
—
2.26
Dividend per sh¥
2.47
2.85
3.25
3.51
3.76
4.21
4.13
4.47
4.30
4.92
6.88
5.53%
6.75%
—
22.28
Div yield (avg)%
11.58
11.51
13.64
13.47
12.90
14.78
14.77
13.74
15.27
12.76
6.49
14.77
13.56
54
23.34
Payout ratio%
13.09
15.30
14.55
17.09
17.84
18.11
15.40
16.77
18.97
16.99
5.51
16.99
16.88
47
328.0
Shares (diluted)M
234.4
252.1
248.3
237.1
225.4
214.4
204.2
215.2
202.2
192.3
321.0
(3.12%)
(2.00%)
24
27.92
Buyback yield%
14.25
14.99
16.64
17.16
16.38
16.42
16.08
16.88
16.85
15.72
24.61
16.42
16.40
57
1.701
D/E ratiox
2.138
2.476
2.371
2.703
2.670
2.704
2.706
2.831
3.295
3.208
0.103
2.831
2.703
36
1.242
Enterprise value¥B
0.955
0.992
1.023
0.988
0.919
0.915
0.864
0.799
0.810
0.759
1.475
(3.74%)
(3.12%)
13
0.439
LT debt¥B
1.043
1.015
1.106
1.098
1.253
1.218
1.288
1.422
1.571
1.791
0.098
7.40%
5.69%
53
Revenue
¥2.918B
4.82%
1.00×
Cost of revenue
¥1.507B
4.60%
0.98×
Operating expenses
¥406.9M
6.03%
1.12×
Property and equipment
16.03%
Spread over hurdle
67.02%