1.708
Revenue¥B
3.729
3.909
4.014
4.217
4.458
4.680
4.806
4.894
4.987
5.026
1.786
2.43%
3.54%
89
5.81
Revenue growth%
22.00
21.64
22.82
21.19
18.38
19.76
21.29
23.51
20.53
23.40
23.57
21.29
21.46
90
14.48
Gross margin%
20.82
23.05
24.11
24.85
23.62
23.02
25.80
28.38
28.92
27.83
22.44
27.83
24.48
56
5.03
Operating margin%
22.86
25.27
22.56
25.36
22.47
24.13
25.32
28.21
30.20
31.51
7.01
28.21
25.30
91
29.46
Net margin%
15.78
15.16
13.79
16.48
18.74
19.51
22.14
21.20
21.96
22.57
12.19
21.96
19.13
32
32.93
P/E ratio (avg)x
19.26
17.68
16.22
16.86
16.58
18.45
18.06
20.79
23.04
21.40
9.470
20.79
18.26
52
16.21
EV/EBITx
29.15
31.09
31.80
33.29
38.32
39.82
45.09
42.52
44.93
42.60
22.44
42.60
39.07
65
5.99
FCF yield (avg)%
17.83
15.45
15.08
15.56
12.71
14.00
13.86
14.05
16.31
16.41
9.85
14.05
15.26
8
8.95
FCF margin%
17.19
17.40
18.71
19.38
18.08
19.34
21.21
23.65
21.04
20.56
16.15
21.04
19.36
57
0.308
FCF / Net incomex
1.170
1.281
1.123
1.131
1.143
1.081
1.129
1.245
1.164
1.205
0.974
1.164
1.154
32
29.54
ROIC%
26.37
25.98
25.93
27.97
27.67
25.21
26.35
24.45
24.91
26.00
14.72
25.21
25.99
35
7.57
Return on equity%
2.09
0.41
1.59
0.40
2.56
0.40
0.40
3.26
2.68
2.30
19.78
2.30
1.84
82
23.25
Return on assets%
29.36
28.60
26.72
24.82
27.71
28.00
25.54
27.99
28.63
29.91
12.66
28.00
27.99
64
13.29
EPS¥
8.25
8.24
7.69
7.32
8.03
7.69
7.30
6.71
5.94
5.48
13.74
(7.38%)
(3.87%)
—
8.34
EPS growth%
14.63
16.60
17.58
15.57
16.07
14.70
12.17
9.99
11.97
12.98
19.45
12.17
14.67
26
8.24
Bookvalue per sh¥
8.05
8.84
8.81
8.67
8.56
9.73
9.89
9.72
9.60
10.78
4.87
4.72%
3.11%
—
18.71
FCF per share¥
15.70
16.59
16.92
17.97
20.12
19.79
18.75
19.96
21.57
23.09
13.71
2.79%
3.92%
—
15.42
Dividend per sh¥
26.15
27.00
28.00
32.96
34.97
33.69
34.95
38.45
38.19
40.53
13.42
2.99%
5.61%
—
16.07
Div yield (avg)%
9.77
9.85
11.35
12.31
14.97
12.52
12.49
13.80
11.17
8.32
9.64
12.49
11.83
30
12.56
Payout ratio%
19.57
21.06
19.89
20.29
21.66
21.74
20.47
19.85
18.19
15.60
16.35
19.85
20.09
11
219.3
Shares (diluted)M
149.7
156.9
136.8
142.5
130.2
117.2
119.7
127.3
132.7
119.4
207.4
(1.71%)
(2.90%)
58
2.40
Buyback yield%
16.21
17.69
18.56
20.71
17.96
16.64
16.99
18.58
19.17
19.81
19.95
18.58
18.26
19
1.448
D/E ratiox
1.346
1.459
1.729
2.042
2.205
2.435
2.601
2.980
3.176
3.360
1.319
2.980
2.320
81
2.955
Enterprise value¥B
1.896
2.000
1.949
1.957
2.114
2.074
2.362
2.688
2.886
3.229
1.142
8.84%
5.77%
72
0.199
LT debt¥B
3.254
3.419
3.884
4.085
3.770
3.547
3.537
3.359
3.592
3.899
3.307
0.67%
1.16%
68
Revenue
¥5.026B
3.54%
1.00×
Cost of revenue
¥3.518B
3.54%
1.00×
Operating expenses
¥937.9M
4.04%
1.05×
Property and equipment
14.22%
Spread over hurdle
10.86%