2.787
Revenue¥B
1.480
1.604
1.705
1.809
1.935
2.060
2.280
2.474
2.720
2.958
2.982
8.86%
8.08%
57
11.97
Revenue growth%
5.17
4.32
3.08
1.94
0.40
1.19
3.90
5.84
7.14
5.29
3.72
5.29
4.11
34
21.92
Gross margin%
23.67
21.26
20.39
22.75
24.53
23.56
21.54
23.77
22.32
23.10
19.90
23.10
22.92
34
20.33
Operating margin%
2.59
5.57
7.30
10.09
9.99
11.48
12.06
9.61
11.93
14.54
23.30
11.93
10.04
69
29.02
Net margin%
17.51
18.70
16.28
15.32
15.23
15.63
15.53
13.01
13.62
14.80
5.49
14.80
15.42
26
25.25
P/E ratio (avg)x
10.05
11.89
12.78
15.37
16.68
17.53
20.01
22.40
23.91
25.70
10.45
22.40
17.10
70
6.563
EV/EBITx
17.04
14.87
13.78
12.42
10.70
9.935
8.901
8.444
8.660
7.701
31.76
8.660
10.32
50
16.83
FCF yield (avg)%
20.31
18.34
17.89
19.82
18.42
19.18
19.68
17.24
19.42
17.59
13.64
19.18
18.80
26
14.22
FCF margin%
1.16
2.23
1.54
1.81
2.25
0.40
0.40
0.40
1.02
0.40
2.47
0.40
1.09
8
1.694
FCF / Net incomex
0.361
0.368
0.396
0.435
0.425
0.443
0.460
0.457
0.463
0.507
0.734
0.460
0.439
6
25.91
ROIC%
25.79
26.97
28.94
27.91
27.09
29.33
28.11
27.65
24.80
22.65
8.95
27.65
27.37
39
3.38
Return on equity%
21.86
20.92
21.93
22.49
20.38
18.39
17.81
19.22
18.26
15.69
17.79
18.26
19.80
42
16.90
Return on assets%
3.65
5.36
5.50
3.26
1.81
0.50
1.93
3.31
4.29
4.64
16.99
3.31
3.48
64
4.51
EPS¥
1.33
1.30
1.31
1.31
1.24
1.19
1.14
1.08
1.02
1.01
5.03
(4.04%)
(3.94%)
—
12.49
EPS growth%
15.24
15.28
18.25
16.96
19.26
20.42
20.59
22.31
22.92
22.61
13.40
22.31
19.84
63
2.88
Bookvalue per sh¥
2.35
2.08
1.92
2.07
2.13
1.97
2.00
1.92
2.11
1.88
3.81
(2.42%)
(1.79%)
—
4.11
FCF per share¥
2.03
1.93
1.79
1.57
1.39
1.31
1.38
1.35
1.17
1.24
1.97
(2.34%)
(5.43%)
—
4.58
Dividend per sh¥
1.60
1.50
1.57
1.57
1.59
1.49
1.40
1.33
1.48
1.53
1.82
(0.79%)
(0.57%)
—
29.64
Div yield (avg)%
24.30
23.65
25.00
25.53
27.10
25.90
26.91
24.65
24.02
24.36
17.73
24.65
24.82
31
17.86
Payout ratio%
21.42
19.34
20.99
20.91
20.45
18.63
21.08
19.72
20.53
20.82
25.52
20.53
20.68
11
320.5
Shares (diluted)M
249.4
265.6
287.2
288.1
275.0
302.7
317.5
312.7
305.6
272.9
319.4
(0.16%)
(0.13%)
55
4.61
Buyback yield%
26.85
24.06
21.06
19.94
21.17
18.20
18.40
20.48
21.34
24.26
20.14
20.48
21.12
61
1.400
D/E ratiox
0.365
0.394
0.468
0.556
0.666
0.736
0.748
0.896
1.010
1.118
1.122
0.896
0.701
36
1.708
Enterprise value¥B
2.515
2.167
1.863
1.956
1.871
1.838
1.727
1.506
1.357
1.167
1.103
(9.00%)
(8.28%)
45
1.899
LT debt¥B
1.871
1.675
1.474
1.373
1.211
1.125
1.042
0.996
0.946
0.914
2.179
(5.49%)
(7.73%)
18
Revenue
¥2.958B
8.08%
1.00×
Cost of revenue
¥2.071B
8.08%
1.00×
Operating expenses
¥512.4M
7.95%
0.99×
Property and equipment
13.32%
Spread over hurdle
(1.63%)