0.675
Revenue¥B
1.187
1.188
1.214
1.202
1.238
1.227
1.258
1.291
1.337
1.324
0.743
1.35%
1.22%
47
16.60
Revenue growth%
29.94
32.76
35.58
35.60
38.07
40.35
40.40
39.91
37.24
38.40
23.31
39.91
37.66
87
19.75
Gross margin%
23.04
25.27
24.75
24.63
23.51
24.55
26.46
28.80
28.27
30.61
17.17
28.27
25.01
37
3.36
Operating margin%
13.97
12.16
9.70
8.51
7.48
5.41
4.87
4.36
3.82
3.65
4.81
4.36
6.45
19
12.10
Net margin%
27.04
29.66
30.94
33.12
30.24
28.94
28.33
25.79
28.14
26.97
28.37
28.14
28.64
47
21.93
P/E ratio (avg)x
47.10
50.54
50.24
55.68
55.64
64.40
67.38
72.22
72.17
79.86
32.80
72.17
60.04
56
20.24
EV/EBITx
27.72
29.57
35.18
40.70
40.19
45.93
46.84
49.01
58.32
59.22
18.44
49.01
43.32
68
23.78
FCF yield (avg)%
4.29
3.48
2.11
0.40
1.73
1.53
0.40
0.40
2.14
2.65
21.23
1.53
1.92
71
11.15
FCF margin%
19.43
20.94
22.45
20.50
23.23
24.83
22.47
25.15
26.43
27.30
24.66
25.15
22.85
91
1.567
FCF / Net incomex
0.207
0.205
0.194
0.193
0.208
0.208
0.223
0.206
0.224
0.246
0.191
0.223
0.208
21
23.70
ROIC%
14.67
12.49
11.13
9.92
12.01
9.60
11.02
12.92
11.04
9.65
27.60
11.02
11.08
14
12.34
Return on equity%
9.14
8.32
8.49
10.77
9.44
9.15
8.11
5.86
5.23
6.70
14.56
6.70
8.40
71
7.13
Return on assets%
17.24
18.02
20.91
21.05
21.33
19.51
21.52
19.44
17.42
16.38
19.87
19.44
19.48
64
2.33
EPS¥
1.61
1.86
1.76
2.00
1.95
2.24
2.16
2.20
2.27
2.27
2.39
3.02%
4.05%
—
6.88
EPS growth%
21.79
21.73
20.26
18.91
18.26
19.24
16.56
16.11
17.98
19.70
13.84
17.98
19.08
83
2.59
Bookvalue per sh¥
3.61
3.52
3.76
4.01
3.89
3.79
3.66
3.45
3.62
4.07
2.53
0.95%
2.15%
—
3.54
FCF per share¥
1.10
1.01
0.98
0.90
0.95
0.99
0.92
0.97
0.87
0.91
1.57
(1.03%)
(3.16%)
—
4.38
Dividend per sh¥
2.12
2.35
2.65
3.03
3.01
3.41
3.66
3.53
3.92
4.19
4.01
6.82%
8.79%
—
17.51
Div yield (avg)%
23.42
21.75
22.87
23.72
24.51
22.31
21.01
18.29
18.33
20.84
5.74
20.84
22.03
76
11.78
Payout ratio%
19.37
16.65
15.63
15.47
16.46
17.10
19.03
17.52
15.09
16.26
5.64
17.10
16.56
95
93.19
Shares (diluted)M
147.8
175.4
200.0
209.5
203.2
199.0
233.7
244.3
292.1
330.9
91.27
10.25%
10.27%
52
9.60
Buyback yield%
7.57
8.78
10.57
13.08
16.08
14.30
11.54
10.24
11.81
13.77
18.55
11.81
11.68
26
0.480
D/E ratiox
0.413
0.434
0.459
0.486
0.465
0.448
0.480
0.485
0.518
0.483
0.265
0.483
0.473
89
0.446
Enterprise value¥B
1.045
0.934
0.826
0.901
0.935
0.910
0.850
0.913
0.981
0.973
0.941
0.80%
(0.07%)
16
0.213
LT debt¥B
0.424
0.462
0.536
0.519
0.505
0.532
0.612
0.624
0.713
0.752
1.273
8.31%
6.06%
53
Revenue
¥1.324B
1.22%
1.00×
Cost of revenue
¥766.4M
1.27%
1.01×
Operating expenses
¥165.1M
1.96%
1.08×
Property and equipment
15.43%
Spread over hurdle
(3.88%)