0.812
Revenue¥B
0.516
0.566
0.626
0.683
0.756
0.812
0.880
0.957
1.047
1.155
0.873
8.83%
9.48%
8
2.79
Revenue growth%
27.01
25.70
25.86
26.83
29.34
30.06
32.59
32.24
30.24
30.76
25.56
30.76
29.70
53
9.42
Gross margin%
22.93
24.89
27.03
28.20
27.63
26.79
24.88
26.96
25.01
23.91
28.36
25.01
25.90
28
5.42
Operating margin%
0.40
1.37
0.40
0.40
1.49
3.10
1.13
2.01
4.50
3.47
14.44
3.10
1.43
74
17.07
Net margin%
5.17
3.51
0.73
0.40
0.40
2.12
0.40
0.40
0.40
1.22
4.03
0.40
0.56
89
26.26
P/E ratio (avg)x
27.57
31.03
32.50
30.51
28.97
33.38
38.57
41.32
39.83
45.86
28.80
39.83
32.94
62
13.00
EV/EBITx
27.77
26.23
28.37
31.59
28.59
28.05
29.38
27.69
24.93
22.92
23.58
27.69
27.91
30
15.76
FCF yield (avg)%
18.58
18.31
19.90
22.55
20.61
22.83
20.21
21.54
20.55
19.17
27.23
20.55
20.38
27
23.16
FCF margin%
30.27
30.17
32.85
30.03
27.74
27.12
25.19
26.79
26.34
27.78
20.44
26.79
27.76
77
0.777
FCF / Net incomex
1.810
1.962
2.075
2.193
2.376
2.613
2.736
3.137
3.537
3.669
1.442
3.137
2.495
21
27.93
ROIC%
20.76
22.31
24.54
22.09
21.14
21.00
22.25
23.63
21.22
23.08
16.87
22.25
22.17
46
3.14
Return on equity%
21.18
20.81
19.99
20.76
23.38
25.03
25.83
23.10
22.63
24.06
2.65
24.06
22.87
36
4.37
Return on assets%
17.64
20.57
20.35
20.15
18.36
19.27
20.01
20.75
21.55
24.31
12.17
20.75
20.25
30
2.55
EPS¥
0.57
0.58
0.53
0.54
0.58
0.63
0.63
0.64
0.62
0.66
2.84
2.38%
2.28%
—
9.27
EPS growth%
1.65
1.67
0.89
0.48
1.50
3.02
4.79
7.30
5.28
7.86
17.10
5.28
2.35
40
1.76
Bookvalue per sh¥
1.20
1.31
1.43
1.49
1.68
1.99
2.06
2.18
2.62
2.99
0.78
12.18%
11.32%
—
2.28
FCF per share¥
1.04
0.96
1.09
1.15
1.07
1.06
1.23
1.33
1.29
1.39
0.40
5.42%
2.95%
—
0.79
Dividend per sh¥
1.63
1.65
1.55
1.52
1.45
1.56
1.48
1.49
1.60
1.64
0.76
2.54%
—
—
20.75
Div yield (avg)%
11.53
11.41
13.13
13.70
14.26
14.21
16.41
13.78
12.81
15.80
21.24
14.21
13.74
83
8.46
Payout ratio%
15.15
13.90
13.24
14.19
14.28
11.36
8.95
8.16
6.84
6.25
15.48
8.16
12.30
69
195.9
Shares (diluted)M
294.8
314.3
294.3
314.3
303.7
349.8
340.4
346.2
331.1
355.0
192.5
3.17%
3.23%
39
22.60
Buyback yield%
21.72
23.47
24.67
25.89
24.15
21.95
20.26
19.93
18.91
20.85
18.18
20.26
21.84
92
0.888
D/E ratiox
1.675
1.651
1.651
1.595
1.460
1.417
1.553
1.650
1.841
1.910
0.205
1.650
1.651
64
0.357
Enterprise value¥B
0.198
0.231
0.251
0.244
0.252
0.247
0.288
0.315
0.359
0.399
1.038
9.60%
8.67%
78
0.214
LT debt¥B
1.165
1.122
1.226
1.247
1.392
1.357
1.451
1.507
1.762
1.828
0.511
5.61%
6.17%
91
Revenue
¥1.155B
9.48%
1.00×
Cost of revenue
¥627.6M
9.54%
1.01×
Operating expenses
¥204.5M
9.34%
0.99×
Property and equipment
14.28%
Spread over hurdle
30.10%