0.662
Revenue¥B
0.539
0.589
0.641
0.701
0.754
0.832
0.920
0.998
1.086
1.208
0.681
9.87%
9.38%
64
28.66
Revenue growth%
32.45
31.82
30.71
29.78
30.63
29.39
28.82
27.62
28.02
25.86
10.83
28.02
29.58
6
21.22
Gross margin%
15.93
16.47
14.10
16.23
16.25
13.52
14.67
14.26
11.82
12.29
6.32
13.52
14.47
72
12.48
Operating margin%
34.95
36.86
37.88
36.26
33.51
33.59
32.78
35.16
36.39
38.86
23.27
35.16
35.71
41
4.22
Net margin%
38.12
40.69
39.83
42.64
43.64
46.12
47.97
49.82
51.04
53.67
14.57
49.82
44.88
53
10.66
P/E ratio (avg)x
34.62
39.64
40.06
39.76
48.41
51.40
52.09
57.62
58.10
68.02
8.706
57.62
49.90
77
37.01
EV/EBITx
31.61
34.85
39.37
41.78
46.91
45.81
45.29
44.74
48.11
48.27
11.84
45.81
45.02
94
21.10
FCF yield (avg)%
13.23
11.53
13.12
10.49
7.98
7.40
5.12
8.09
8.98
8.98
7.48
8.09
8.98
84
7.70
FCF margin%
13.09
14.54
16.14
16.63
19.16
18.41
19.90
21.83
18.96
21.79
13.49
19.90
18.69
49
1.297
FCF / Net incomex
1.174
1.030
1.067
1.167
1.269
1.346
1.324
1.311
1.410
1.425
1.192
1.346
1.290
32
12.25
ROIC%
19.34
17.88
15.79
17.86
20.65
21.44
20.46
18.36
15.96
15.17
24.11
18.36
18.12
82
24.29
Return on equity%
5.02
3.78
2.59
4.17
4.80
2.92
1.10
0.40
0.40
0.40
23.16
0.40
2.76
27
7.43
Return on assets%
27.12
25.62
28.30
30.35
32.65
33.92
34.88
35.18
33.43
35.15
12.12
34.88
33.04
92
6.78
EPS¥
6.51
7.28
7.85
8.39
8.31
8.59
9.25
9.64
9.06
8.64
7.24
0.78%
1.90%
—
17.09
EPS growth%
8.01
5.79
7.72
5.83
4.61
7.55
10.46
9.82
10.38
12.40
5.08
10.38
7.86
36
8.42
Bookvalue per sh¥
4.38
4.51
5.01
5.27
4.92
4.80
5.10
5.05
5.52
5.50
5.25
2.22%
2.08%
—
4.26
FCF per share¥
4.04
3.58
3.89
3.79
4.22
4.14
4.08
3.86
3.57
3.21
9.66
(5.33%)
(2.61%)
—
7.81
Dividend per sh¥
2.07
1.96
2.14
2.31
2.54
2.83
2.60
2.53
2.47
2.30
6.18
(1.97%)
1.20%
—
28.58
Div yield (avg)%
27.37
30.06
29.22
30.11
27.38
28.56
27.11
28.81
31.49
28.49
7.20
28.56
28.68
84
29.14
Payout ratio%
22.86
24.30
27.11
25.48
26.60
27.84
28.65
27.05
28.28
28.92
28.79
28.28
27.08
20
101.7
Shares (diluted)M
179.4
208.2
202.3
199.6
206.3
214.6
206.1
240.7
266.8
269.0
101.7
5.45%
4.67%
39
15.25
Buyback yield%
17.29
19.76
22.55
24.20
24.79
23.34
24.09
23.59
25.92
24.65
28.47
24.09
23.84
11
0.254
D/E ratiox
0.492
0.489
0.544
0.512
0.469
0.485
0.495
0.552
0.503
0.529
0.484
0.503
0.499
38
0.622
Enterprise value¥B
0.376
0.410
0.376
0.425
0.421
0.438
0.436
0.475
0.471
0.517
1.053
4.21%
3.52%
35
1.122
LT debt¥B
1.000
0.994
1.000
1.045
1.046
1.136
1.208
1.134
1.154
1.117
1.107
1.31%
1.31%
57
Revenue
¥1.208B
9.38%
1.00×
Cost of revenue
¥672.9M
9.32%
0.99×
Operating expenses
¥239.6M
9.84%
1.04×
Property and equipment
16.53%
Spread over hurdle
37.31%