0.336
Revenue¥B
0.973
1.068
1.137
1.246
1.357
1.510
1.625
1.735
1.889
2.073
0.344
8.83%
8.68%
86
26.20
Revenue growth%
8.36
6.03
5.19
7.04
9.65
7.46
6.31
7.58
8.88
7.47
22.98
7.47
7.46
26
23.35
Gross margin%
30.61
33.29
35.79
34.66
33.76
33.19
34.66
33.21
32.86
35.38
25.25
33.21
33.53
72
22.69
Operating margin%
9.96
8.57
7.67
6.17
3.41
3.34
2.07
0.40
0.40
2.78
17.24
2.07
3.38
37
15.30
Net margin%
19.04
18.08
16.26
17.10
15.82
16.03
13.29
10.90
10.41
8.69
5.56
10.90
15.93
71
25.69
P/E ratio (avg)x
24.35
25.45
23.20
24.05
22.20
21.14
19.44
19.00
18.38
18.46
17.12
19.00
21.67
91
32.09
EV/EBITx
24.57
26.30
25.46
23.21
23.76
24.33
23.05
25.46
28.69
30.73
12.11
25.46
25.01
87
5.72
FCF yield (avg)%
23.45
23.60
25.04
27.12
24.80
23.72
26.71
28.86
30.03
32.32
21.03
28.86
25.88
30
16.87
FCF margin%
21.73
24.36
25.44
27.80
25.70
28.04
26.47
27.81
29.95
31.32
3.46
28.04
27.14
6
1.181
FCF / Net incomex
0.745
0.683
0.777
0.792
0.893
0.971
0.944
0.884
0.902
0.923
0.941
0.923
0.888
34
26.17
ROIC%
32.57
32.12
30.94
28.31
31.29
32.26
32.72
31.63
34.04
31.72
15.39
32.26
31.92
38
22.71
Return on equity%
30.12
30.75
31.57
32.14
34.82
36.33
34.58
35.91
35.75
38.25
10.85
35.91
34.70
68
7.16
Return on assets%
15.32
13.60
14.54
17.50
19.38
16.43
19.16
18.12
17.53
14.57
27.21
17.53
16.97
48
1.15
EPS¥
3.01
3.06
2.97
3.53
3.61
4.12
4.75
4.62
5.28
5.17
1.17
7.47%
6.36%
—
14.74
EPS growth%
22.81
21.68
24.29
26.85
24.49
25.54
28.17
28.48
30.57
31.96
12.85
28.48
26.19
64
2.73
Bookvalue per sh¥
6.75
7.72
8.69
8.66
8.07
8.56
8.23
8.87
9.89
9.83
1.25
4.03%
4.70%
—
6.72
FCF per share¥
1.77
1.86
1.98
1.75
1.92
1.98
1.95
1.91
1.89
1.69
3.82
(2.50%)
(1.36%)
—
2.35
Dividend per sh¥
5.55
5.73
5.66
6.10
6.18
6.80
6.79
6.67
6.51
6.45
6.88
0.87%
0.76%
—
13.19
Div yield (avg)%
6.01
6.27
6.09
8.61
9.52
7.19
8.32
11.04
11.48
13.92
19.27
11.04
8.47
60
29.31
Payout ratio%
34.18
33.02
32.84
35.35
35.32
38.15
38.83
37.59
39.54
41.01
22.89
38.83
36.47
73
135.9
Shares (diluted)M
211.7
218.7
213.2
232.7
240.0
291.3
329.6
326.9
346.8
365.1
135.0
8.75%
7.03%
25
7.23
Buyback yield%
23.25
21.47
19.17
16.41
19.24
20.11
19.87
18.72
19.75
20.47
18.27
19.87
19.81
63
0.934
D/E ratiox
3.136
3.257
3.300
3.958
4.165
4.082
4.379
4.749
5.704
5.700
1.269
4.749
4.124
63
1.199
Enterprise value¥B
1.573
1.639
1.798
2.025
1.889
1.921
2.122
1.920
1.933
2.170
0.666
2.81%
2.75%
79
0.929
LT debt¥B
1.739
1.773
2.065
2.033
2.118
2.046
2.106
2.277
2.383
2.748
0.214
5.35%
4.82%
13
Revenue
¥2.073B
8.68%
1.00×
Cost of revenue
¥1.175B
8.57%
0.99×
Operating expenses
¥375.6M
8.58%
0.99×
Property and equipment
21.17%
Spread over hurdle
11.43%