0.280
Revenue¥B
2.676
2.721
2.795
2.826
2.784
2.787
2.819
2.841
2.867
2.919
0.299
0.95%
0.99%
84
18.25
Revenue growth%
14.47
15.56
15.05
14.22
12.21
14.07
11.90
13.20
10.61
11.93
23.66
11.93
13.64
82
14.80
Gross margin%
13.97
14.55
13.71
15.30
15.81
16.11
16.32
16.94
15.92
15.64
4.43
16.11
15.72
13
29.40
Operating margin%
10.93
9.83
7.22
5.53
6.40
5.26
4.08
2.30
2.17
2.28
20.08
2.30
5.39
83
25.82
Net margin%
23.77
23.76
21.05
23.65
23.80
24.08
26.32
27.70
27.42
27.46
9.05
27.42
23.94
84
15.19
P/E ratio (avg)x
27.89
27.49
29.01
28.98
31.01
29.98
33.44
30.43
29.94
29.80
7.568
29.98
29.87
86
11.89
EV/EBITx
54.13
60.86
66.98
69.82
66.08
77.03
81.49
90.82
101.1
102.2
27.91
90.82
73.42
59
23.80
FCF yield (avg)%
25.60
26.30
24.75
25.93
26.78
26.48
24.54
26.85
29.84
30.65
5.58
26.85
26.39
28
6.86
FCF margin%
32.56
32.62
31.90
30.37
32.21
35.06
37.69
35.72
37.76
37.07
6.53
37.07
33.84
40
0.825
FCF / Net incomex
1.107
1.150
1.108
1.200
1.130
1.169
1.100
1.090
1.201
1.258
1.510
1.169
1.140
21
7.79
ROIC%
13.74
13.31
12.86
12.24
12.31
14.75
11.98
13.54
11.45
10.33
27.45
11.98
12.58
78
4.21
Return on equity%
2.90
3.68
3.03
1.79
0.40
0.40
0.40
0.40
1.80
0.40
23.78
0.40
1.10
51
4.75
Return on assets%
18.47
19.96
19.50
19.25
16.76
15.55
18.12
15.82
13.60
13.59
26.91
15.55
17.44
47
1.67
EPS¥
4.86
5.61
6.66
6.80
7.54
7.75
7.80
7.78
8.81
10.21
1.80
6.25%
8.37%
—
6.97
EPS growth%
24.44
22.22
21.69
20.11
22.07
20.67
22.56
24.83
24.83
25.56
17.40
24.83
22.39
54
2.00
Bookvalue per sh¥
1.98
1.81
1.69
1.66
1.69
1.64
1.61
1.75
1.63
1.52
1.99
(2.14%)
(3.41%)
—
2.76
FCF per share¥
3.55
3.82
4.33
4.66
5.53
6.30
6.47
7.84
7.85
8.51
2.63
8.98%
9.79%
—
0.77
Dividend per sh¥
4.92
5.34
5.69
5.94
5.70
5.45
5.34
5.07
5.49
5.63
1.68
(0.25%)
2.55%
—
18.69
Div yield (avg)%
26.82
27.96
29.59
29.34
28.66
27.19
26.24
26.32
27.81
28.22
5.60
27.19
27.88
16
15.58
Payout ratio%
26.33
24.18
22.06
22.28
19.30
19.48
16.77
15.68
18.14
18.25
25.88
18.14
19.39
52
322.5
Shares (diluted)M
266.2
279.1
286.5
251.3
258.2
280.1
266.3
264.6
265.9
256.9
327.4
(0.10%)
(0.31%)
91
4.26
Buyback yield%
8.61
8.21
6.52
6.37
4.55
5.26
5.41
7.37
7.34
7.81
6.74
7.34
6.93
70
0.680
D/E ratiox
2.491
2.627
2.951
2.805
3.010
3.327
3.180
3.482
3.957
4.216
0.725
3.482
3.095
67
2.042
Enterprise value¥B
0.596
0.605
0.626
0.706
0.833
0.992
1.096
1.275
1.420
1.671
0.289
14.94%
12.79%
77
0.134
LT debt¥B
0.682
0.698
0.789
0.879
0.965
1.168
1.406
1.591
1.676
1.788
2.318
13.14%
10.35%
33
Revenue
¥2.919B
0.99%
1.00×
Cost of revenue
¥2.019B
0.95%
1.00×
Operating expenses
¥371.4M
1.75%
1.08×
Property and equipment
18.48%
Spread over hurdle
(2.31%)