0.367
Revenue¥B
1.498
1.546
1.617
1.684
1.723
1.762
1.884
1.979
2.091
2.154
0.389
4.56%
4.28%
51
20.36
Revenue growth%
18.16
16.40
19.31
17.82
16.35
19.00
17.18
15.38
17.56
17.67
17.63
17.56
17.61
94
10.52
Gross margin%
11.06
14.05
11.31
10.94
9.28
8.38
11.34
12.89
12.25
14.73
6.83
12.25
11.32
44
23.44
Operating margin%
7.27
8.94
9.73
11.42
10.62
12.33
9.60
10.24
9.70
8.13
3.58
9.70
9.71
78
3.75
Net margin%
27.43
26.24
27.06
29.10
32.09
30.76
28.85
27.49
27.46
29.71
17.25
28.85
28.17
5
25.78
P/E ratio (avg)x
35.54
37.98
41.38
45.55
43.87
41.28
46.57
53.05
60.69
61.28
25.50
53.05
44.71
62
6.454
EV/EBITx
18.11
17.12
17.87
17.65
15.90
15.21
15.20
15.28
14.88
15.64
10.52
15.21
15.77
86
24.51
FCF yield (avg)%
4.96
5.66
7.73
7.44
5.72
3.63
5.33
4.95
7.06
9.43
10.10
5.33
5.69
32
17.28
FCF margin%
30.09
31.86
30.13
30.13
27.43
29.21
29.23
30.19
28.95
27.36
20.04
29.21
29.66
79
1.199
FCF / Net incomex
0.133
0.152
0.161
0.178
0.167
0.170
0.169
0.157
0.163
0.165
1.763
0.165
0.164
32
26.97
ROIC%
23.04
23.22
24.01
22.73
22.72
19.93
21.14
22.90
23.06
23.87
16.98
22.90
22.97
72
27.83
Return on equity%
9.68
12.21
13.27
13.19
10.72
8.82
10.73
9.08
8.71
9.51
14.28
9.08
10.20
34
21.36
Return on assets%
16.27
14.19
11.46
9.59
8.22
10.93
9.43
6.54
7.88
6.05
16.91
7.88
9.51
39
1.60
EPS¥
1.19
1.20
1.38
1.33
1.48
1.56
1.45
1.36
1.50
1.47
1.72
(0.24%)
3.29%
—
29.77
EPS growth%
0.67
0.40
1.10
2.11
2.81
1.27
0.40
0.40
0.40
0.40
21.92
0.40
0.54
26
1.31
Bookvalue per sh¥
0.27
0.28
0.30
0.32
0.35
0.33
0.32
0.34
0.35
0.37
1.55
1.22%
2.42%
—
1.62
FCF per share¥
1.66
1.87
2.10
2.31
2.62
2.45
2.87
2.86
3.12
3.63
1.67
6.79%
9.72%
—
1.35
Dividend per sh¥
2.31
2.63
2.83
3.00
3.01
3.26
3.22
3.74
4.13
4.32
1.59
7.48%
7.68%
—
14.14
Div yield (avg)%
16.56
16.16
17.85
18.64
19.83
17.84
19.37
19.17
17.78
19.44
21.07
19.17
18.24
76
22.50
Payout ratio%
7.98
6.24
7.36
9.29
12.18
12.07
13.27
10.32
9.61
9.52
21.94
10.32
9.57
41
462.4
Shares (diluted)M
480.0
500.5
530.4
573.6
573.5
550.3
595.7
596.6
595.2
646.1
475.9
2.41%
2.71%
60
12.18
Buyback yield%
16.91
19.71
17.88
15.32
12.87
15.71
13.16
14.73
15.00
14.13
10.61
14.73
15.16
29
1.225
D/E ratiox
1.443
1.556
1.667
1.873
1.756
1.645
1.878
2.138
2.023
1.935
1.537
1.935
1.814
86
1.566
Enterprise value¥B
1.737
1.682
1.871
1.848
1.891
1.824
1.913
1.774
1.575
1.437
1.274
(5.34%)
(2.75%)
91
1.996
LT debt¥B
0.745
0.841
0.921
0.975
1.004
1.140
1.309
1.337
1.275
1.463
1.773
7.81%
7.30%
51
Revenue
¥2.154B
4.28%
1.00×
Cost of revenue
¥1.508B
4.28%
1.00×
Operating expenses
¥404.0M
4.05%
0.98×
Property and equipment
16.29%
Spread over hurdle
(5.81%)