4.044
Revenue¥B
1.663
1.768
1.898
2.082
2.275
2.432
2.646
2.813
3.088
3.344
4.330
8.01%
8.20%
63
26.18
Revenue growth%
19.83
19.82
17.95
19.29
17.45
15.86
18.62
20.81
19.94
22.16
11.92
19.94
19.56
32
9.98
Gross margin%
15.59
15.54
15.11
15.88
13.77
13.55
13.65
16.55
15.82
17.71
2.13
15.82
15.56
14
4.80
Operating margin%
27.24
27.12
29.43
27.39
25.06
23.72
22.23
22.57
23.14
23.13
13.94
23.13
24.39
37
17.26
Net margin%
7.96
10.87
9.34
11.01
9.83
10.33
10.96
8.64
10.88
11.49
8.31
10.88
10.60
63
19.76
P/E ratio (avg)x
63.03
63.17
76.53
87.96
90.83
110.0
117.4
125.2
135.5
141.3
26.06
125.2
100.4
14
26.19
EV/EBITx
18.14
18.62
18.94
19.54
21.55
24.82
25.25
25.15
27.97
28.82
22.18
25.25
23.18
28
21.25
FCF yield (avg)%
34.27
35.78
37.97
35.09
35.65
38.11
38.17
40.48
41.70
44.68
15.44
40.48
38.04
86
13.09
FCF margin%
18.34
18.33
20.51
21.54
22.29
22.85
25.34
27.72
29.92
30.90
14.34
27.72
22.57
35
0.182
FCF / Net incomex
1.134
1.042
1.151
1.148
1.152
1.015
1.095
1.112
1.016
0.922
0.830
1.016
1.104
31
25.91
ROIC%
19.76
20.63
20.52
18.92
19.70
17.36
17.12
18.63
15.64
18.24
13.39
17.36
18.77
56
23.52
Return on equity%
12.33
14.21
12.53
9.89
10.55
8.51
5.62
3.69
4.70
5.46
15.90
5.46
9.20
47
2.35
Return on assets%
6.81
9.28
8.48
5.88
6.50
5.76
4.08
2.24
0.40
0.40
26.85
2.24
5.82
35
7.00
EPS¥
9.22
9.88
10.44
11.10
12.21
11.26
10.76
10.47
11.64
11.19
7.28
(1.72%)
2.37%
—
27.61
EPS growth%
15.31
17.56
16.86
18.96
18.23
17.12
16.54
17.08
15.11
13.78
26.91
16.54
16.97
90
4.24
Bookvalue per sh¥
3.59
3.23
2.90
3.18
3.05
3.21
3.34
3.02
3.20
3.04
8.48
(0.06%)
(1.43%)
—
4.44
FCF per share¥
13.15
12.92
14.29
16.00
17.12
16.59
15.98
16.61
18.28
20.78
6.26
3.94%
4.37%
—
1.82
Dividend per sh¥
11.39
11.49
10.75
10.41
10.58
10.63
10.25
11.96
12.59
14.47
1.76
6.47%
3.20%
—
8.74
Div yield (avg)%
4.40
4.53
6.20
8.82
11.66
11.19
9.28
6.59
6.66
8.85
24.30
8.85
7.74
21
18.02
Payout ratio%
32.13
35.08
35.83
33.96
33.55
33.48
33.97
32.34
34.22
33.83
28.85
33.83
33.90
17
149.5
Shares (diluted)M
139.7
141.4
153.3
177.2
176.0
195.7
190.3
184.1
176.1
199.4
149.0
2.52%
3.09%
84
15.86
Buyback yield%
21.86
19.10
16.17
13.34
11.22
8.24
7.11
7.35
7.76
6.70
29.74
7.35
9.73
92
1.542
D/E ratiox
2.972
2.951
3.404
3.761
4.357
4.751
4.830
5.333
5.889
5.772
0.291
5.333
4.554
41
2.098
Enterprise value¥B
0.519
0.518
0.494
0.466
0.421
0.384
0.405
0.379
0.409
0.387
3.267
(1.65%)
(3.29%)
61
2.578
LT debt¥B
6.034
7.060
7.190
7.501
7.388
8.970
10.36
12.61
14.33
14.50
1.955
14.43%
10.69%
93
Revenue
¥3.344B
8.20%
1.00×
Cost of revenue
¥1.743B
8.44%
1.02×
Operating expenses
¥551.6M
8.20%
1.00×
Property and equipment
18.11%
Spread over hurdle
10.46%