1.154
Revenue¥B
1.772
1.805
1.776
1.747
1.764
1.809
1.858
1.831
1.876
1.915
1.220
1.65%
0.95%
43
23.53
Revenue growth%
22.55
20.31
21.60
21.16
22.90
24.97
23.27
21.21
22.04
22.98
19.01
22.98
22.30
55
23.13
Gross margin%
16.07
17.18
16.86
16.61
16.59
17.80
15.73
15.65
16.26
17.23
12.41
16.26
16.60
85
12.64
Operating margin%
24.95
24.51
27.23
26.14
27.93
30.81
32.52
30.04
28.96
31.20
4.54
30.81
28.44
34
5.56
Net margin%
3.52
4.32
5.24
5.03
7.29
5.93
8.89
7.79
5.45
3.61
22.04
5.93
5.35
91
9.109
P/E ratio (avg)x
9.201
8.213
7.798
8.235
8.078
8.651
8.772
7.730
8.265
8.932
28.45
8.651
8.250
26
37.73
EV/EBITx
15.68
15.61
15.14
14.65
13.49
13.96
14.80
14.40
16.54
16.43
11.38
14.80
14.97
79
9.43
FCF yield (avg)%
24.68
27.20
24.31
22.69
20.70
22.12
19.53
17.86
15.00
13.03
8.80
17.86
21.41
54
13.80
FCF margin%
22.86
20.24
18.17
16.53
14.52
16.30
15.51
13.96
16.47
18.61
11.22
16.30
16.50
19
1.452
FCF / Net incomex
1.898
1.945
1.809
1.925
2.165
2.091
1.964
2.150
2.144
2.299
1.602
2.144
2.027
68
6.01
ROIC%
11.34
11.34
12.73
10.84
12.10
13.74
14.87
16.14
15.79
16.40
21.50
15.79
13.24
53
8.47
Return on equity%
26.36
28.11
28.83
28.80
29.35
29.97
32.31
31.96
30.47
29.18
23.76
30.47
29.26
32
14.70
Return on assets%
18.67
17.07
17.59
16.56
15.28
15.68
17.41
16.70
14.36
11.91
9.24
15.68
16.63
15
0.33
EPS¥
1.91
1.76
1.79
1.91
1.68
1.66
1.75
1.63
1.39
1.38
0.34
(3.84%)
(2.61%)
—
13.67
EPS growth%
15.97
13.66
11.77
12.18
14.59
12.83
14.31
12.97
13.50
14.28
7.34
13.50
13.58
16
1.58
Bookvalue per sh¥
1.61
1.52
1.66
1.59
1.56
1.60
1.53
1.73
1.85
1.79
1.80
2.77%
1.68%
—
2.33
FCF per share¥
2.18
2.51
2.95
2.91
3.30
3.28
3.76
4.21
4.46
4.69
0.79
7.25%
8.95%
—
0.89
Dividend per sh¥
1.57
1.53
1.53
1.74
1.84
1.93
2.27
2.62
2.55
2.99
2.26
10.16%
6.49%
—
7.65
Div yield (avg)%
28.91
27.64
29.88
31.85
31.30
31.98
31.22
31.93
32.27
29.41
27.07
31.93
31.26
10
5.04
Payout ratio%
23.98
23.55
22.94
21.91
21.02
22.14
23.51
21.31
22.19
20.77
7.92
22.14
22.17
61
349.3
Shares (diluted)M
380.8
415.7
437.1
411.9
373.6
348.9
319.6
299.5
282.1
311.1
345.1
(3.60%)
(1.51%)
87
11.91
Buyback yield%
14.83
13.09
11.60
13.74
11.98
11.86
10.06
10.81
12.96
15.08
27.02
11.86
12.47
82
1.050
D/E ratiox
0.129
0.139
0.151
0.162
0.179
0.193
0.171
0.161
0.180
0.200
0.950
0.180
0.166
86
0.470
Enterprise value¥B
0.860
0.884
0.904
1.007
0.953
1.040
0.998
0.927
0.904
0.875
1.181
(1.70%)
0.58%
42
691.6
LT debt¥M
692.2
692.3
735.9
798.8
806.7
899.4
871.5
967.4
953.1
904.3
71.81
2.31%
4.11%
93
Revenue
¥1.915B
0.95%
1.00×
Cost of revenue
¥1.340B
0.95%
1.00×
Operating expenses
¥375.6M
1.06%
1.01×
Property and equipment
16.30%
Spread over hurdle
(3.07%)