0.222
Revenue¥B
0.582
0.609
0.656
0.695
0.753
0.800
0.862
0.931
0.994
1.075
0.232
7.37%
6.84%
70
19.10
Revenue growth%
5.19
2.80
4.13
3.97
1.39
1.03
0.40
0.40
0.40
3.07
10.93
0.40
2.10
71
10.55
Gross margin%
10.37
10.67
11.77
13.64
16.39
17.76
20.12
19.56
22.19
23.22
24.47
20.12
17.08
68
12.31
Operating margin%
14.36
16.91
14.04
13.71
15.12
12.62
10.66
10.00
7.38
7.16
22.45
10.00
13.16
40
14.73
Net margin%
10.58
10.87
8.55
11.13
9.21
11.82
10.93
12.82
15.68
13.77
14.16
12.82
11.03
90
36.40
P/E ratio (avg)x
25.12
23.86
22.23
22.76
24.80
24.38
27.36
27.51
30.10
29.12
19.05
27.51
24.96
61
30.94
EV/EBITx
60.26
71.68
79.66
86.98
104.9
126.3
129.6
147.9
174.4
210.2
9.762
147.9
115.6
69
10.18
FCF yield (avg)%
22.50
20.30
22.41
22.35
21.44
23.68
25.92
28.00
28.43
30.42
15.98
28.00
23.09
88
29.62
FCF margin%
29.09
29.46
28.65
29.95
28.32
28.77
26.88
29.65
27.04
29.31
6.72
28.77
28.93
69
1.233
FCF / Net incomex
1.317
1.361
1.396
1.490
1.441
1.573
1.638
1.521
1.548
1.366
1.260
1.548
1.466
68
16.97
ROIC%
1.49
3.40
3.97
1.51
2.79
2.51
2.35
4.43
2.30
2.53
7.24
2.51
2.52
55
10.66
Return on equity%
22.25
20.74
23.09
23.63
20.88
17.99
19.52
16.75
13.83
15.37
4.21
16.75
20.13
32
8.42
Return on assets%
15.01
16.26
18.11
19.58
19.25
17.06
19.95
18.17
17.57
18.61
29.96
18.17
18.14
75
7.04
EPS¥
3.78
4.16
4.08
4.10
4.00
3.61
3.63
3.60
3.83
3.63
7.49
(1.92%)
0.70%
—
25.02
EPS growth%
8.86
5.97
3.27
4.03
1.94
0.40
1.06
0.40
3.08
0.93
14.72
0.93
2.51
53
4.22
Bookvalue per sh¥
6.04
6.24
5.50
4.87
5.26
5.15
4.83
4.85
4.41
4.65
2.21
(2.43%)
(3.43%)
—
2.13
FCF per share¥
6.05
7.10
7.39
7.18
7.86
9.10
9.67
10.16
11.47
11.99
4.18
8.81%
7.03%
—
3.92
Dividend per sh¥
1.61
1.61
1.78
1.95
1.83
1.89
2.12
2.24
2.29
2.64
4.24
7.53%
4.48%
—
12.84
Div yield (avg)%
22.52
23.43
21.26
20.71
21.34
19.14
19.13
21.45
23.95
21.33
28.48
21.33
21.34
59
12.11
Payout ratio%
7.80
9.69
7.87
7.85
5.83
7.37
9.76
8.65
10.94
13.49
8.51
9.76
8.26
85
130.5
Shares (diluted)M
182.1
200.4
215.5
214.6
210.3
232.2
248.4
266.2
307.2
308.2
124.5
7.95%
6.93%
9
17.65
Buyback yield%
19.35
17.30
14.57
15.88
16.74
19.74
17.04
18.24
20.67
22.57
4.74
19.74
17.77
44
1.582
D/E ratiox
1.449
1.436
1.618
1.637
1.862
1.951
1.839
1.741
1.963
2.036
0.365
1.951
1.790
39
946.0
Enterprise value¥M
840.3
783.5
736.6
810.4
764.9
793.6
824.0
846.1
887.1
948.0
478.6
4.39%
0.96%
47
0.497
LT debt¥B
1.021
1.012
1.070
1.023
1.154
1.312
1.211
1.318
1.212
1.110
0.328
(0.77%)
1.80%
55
Revenue
¥1.075B
6.84%
1.00×
Cost of revenue
¥728.0M
6.72%
0.99×
Operating expenses
¥147.4M
7.93%
1.11×
Property and equipment
19.29%
Spread over hurdle
(0.68%)