1.746
Revenue¥B
1.574
1.597
1.589
1.656
1.648
1.690
1.723
1.758
1.831
1.856
1.919
2.41%
1.77%
54
3.98
Revenue growth%
22.12
21.27
23.62
24.24
25.88
25.53
23.27
21.15
22.34
23.63
23.44
23.27
23.44
21
21.35
Gross margin%
8.33
5.98
5.06
7.98
5.71
3.96
1.22
0.42
0.40
2.09
7.04
1.22
4.51
81
11.28
Operating margin%
21.12
21.52
23.86
24.30
23.94
23.98
25.86
25.88
28.79
31.74
12.32
25.88
24.14
88
19.38
Net margin%
2.86
0.40
0.40
0.40
1.16
0.40
0.40
1.40
0.40
0.40
6.39
0.40
0.40
62
17.61
P/E ratio (avg)x
17.47
17.79
18.22
18.65
17.93
16.85
17.03
15.46
16.64
17.99
34.30
16.85
17.63
68
19.28
EV/EBITx
9.145
9.249
9.942
9.475
9.628
8.966
8.561
9.578
9.661
9.512
8.316
9.512
9.494
57
29.80
FCF yield (avg)%
6.07
3.72
3.25
3.31
4.15
6.61
6.73
8.88
9.59
10.09
24.48
8.88
6.34
92
24.68
FCF margin%
0.60
0.76
0.40
0.40
0.40
0.40
0.81
3.71
6.30
9.20
11.30
3.71
0.68
8
0.371
FCF / Net incomex
1.743
1.865
1.866
1.721
1.608
1.603
1.658
1.559
1.537
1.371
0.541
1.559
1.633
24
18.68
ROIC%
34.83
35.96
37.02
39.63
39.44
39.51
39.44
38.36
36.20
38.19
22.86
38.36
38.28
94
16.29
Return on equity%
19.70
18.96
17.38
18.68
18.30
20.85
17.99
19.08
16.76
17.35
29.73
17.99
18.49
18
23.68
Return on assets%
13.68
13.89
14.40
16.57
14.99
17.30
16.10
17.18
18.48
16.45
24.27
17.18
16.28
13
3.46
EPS¥
5.08
5.66
6.71
6.86
7.63
9.03
10.50
10.97
11.08
13.01
3.62
11.25%
11.67%
—
6.61
EPS growth%
36.15
35.15
34.66
32.79
30.95
29.63
29.34
31.33
31.03
28.16
25.38
29.63
31.18
23
1.44
Bookvalue per sh¥
6.94
7.44
6.39
6.53
6.55
6.20
6.26
6.59
5.93
5.37
5.17
(3.90%)
(2.69%)
—
8.88
FCF per share¥
3.45
3.65
3.85
3.33
2.91
3.13
3.31
3.49
3.55
3.68
9.25
4.80%
0.43%
—
9.41
Dividend per sh¥
8.13
9.41
10.41
10.44
11.30
11.60
13.77
16.58
16.95
20.16
9.84
12.28%
9.42%
—
24.32
Div yield (avg)%
14.19
12.03
9.37
7.85
5.60
8.25
8.96
6.52
7.42
9.14
8.55
8.25
8.60
70
12.62
Payout ratio%
26.75
24.42
27.22
25.81
25.57
26.51
29.02
27.77
26.03
24.41
7.59
26.51
26.27
56
132.0
Shares (diluted)M
210.3
231.4
240.2
260.6
252.1
263.4
301.6
297.9
281.5
294.9
135.0
3.18%
4.98%
63
5.16
Buyback yield%
11.60
12.32
15.16
15.44
18.29
19.89
19.64
18.96
20.80
21.48
20.11
19.89
18.63
20
1.675
D/E ratiox
0.590
0.584
0.634
0.725
0.723
0.735
0.836
0.960
1.116
1.192
1.486
0.960
0.730
31
0.678
Enterprise value¥B
1.646
1.849
1.844
2.099
2.357
2.685
2.661
2.740
2.833
3.034
0.998
5.18%
6.92%
31
1.773
LT debt¥B
1.273
1.431
1.726
1.839
1.899
2.254
2.302
2.508
2.699
2.820
1.484
8.23%
9.66%
21
Revenue
¥1.856B
1.77%
1.00×
Cost of revenue
¥1.299B
1.77%
1.00×
Operating expenses
¥264.5M
1.43%
0.97×
Property and equipment
15.46%
Spread over hurdle
(5.41%)