0.131
Revenue¥B
0.941
1.004
1.092
1.152
1.221
1.278
1.377
1.444
1.557
1.681
0.134
6.61%
6.68%
92
28.76
Revenue growth%
28.28
29.25
29.28
29.81
30.66
32.34
30.37
30.19
29.77
30.20
2.59
30.20
30.00
86
11.07
Gross margin%
14.80
17.00
16.10
16.79
15.58
13.67
15.85
13.00
11.05
8.29
16.73
13.00
15.19
85
8.97
Operating margin%
10.45
10.01
11.19
13.87
16.32
14.08
13.47
13.96
11.87
13.87
3.09
13.87
13.67
21
17.70
Net margin%
11.13
13.70
15.92
14.65
12.94
12.41
14.08
13.12
15.83
15.42
11.36
14.08
13.89
19
12.59
P/E ratio (avg)x
32.94
36.33
35.49
39.31
36.12
36.57
38.20
40.13
37.09
35.42
9.315
37.09
36.45
73
33.38
EV/EBITx
37.95
41.02
42.76
47.44
48.00
45.34
50.86
51.46
52.22
50.00
26.86
50.86
47.72
10
16.52
FCF yield (avg)%
5.82
5.66
8.50
10.55
9.42
10.95
8.84
10.77
9.76
11.96
17.82
10.77
9.59
55
14.16
FCF margin%
26.98
29.17
29.24
27.86
27.87
30.44
32.36
34.20
36.91
35.60
24.61
34.20
29.84
9
1.139
FCF / Net incomex
0.709
0.710
0.682
0.719
0.734
0.746
0.717
0.651
0.595
0.604
0.611
0.651
0.709
86
12.05
ROIC%
22.97
22.01
20.04
18.51
18.33
15.70
12.83
14.93
12.49
15.10
4.91
14.93
17.01
83
14.48
Return on equity%
25.51
23.88
26.40
23.83
22.77
24.14
25.90
27.89
28.36
25.83
2.23
25.90
25.67
32
6.57
Return on assets%
14.64
15.80
15.39
17.96
15.56
15.65
18.33
20.92
19.03
21.51
19.27
19.03
16.88
77
1.66
EPS¥
0.41
0.42
0.40
0.39
0.38
0.40
0.38
0.36
0.35
0.31
1.75
(4.15%)
(3.46%)
—
25.13
EPS growth%
24.75
22.26
21.73
22.14
21.79
22.19
21.71
22.54
21.18
19.00
10.26
21.71
21.97
60
1.89
Bookvalue per sh¥
0.39
0.39
0.40
0.36
0.35
0.35
0.36
0.31
0.31
0.32
1.93
(2.20%)
(3.48%)
—
1.45
FCF per share¥
1.16
1.20
1.13
1.04
1.17
1.23
1.17
1.09
1.05
1.07
1.02
(1.83%)
(0.67%)
—
1.53
Dividend per sh¥
1.35
1.19
1.05
1.15
1.09
1.04
1.06
0.99
1.01
1.05
2.78
(0.74%)
(3.33%)
—
27.99
Div yield (avg)%
11.67
13.81
15.12
16.80
14.65
17.37
17.27
18.23
15.27
18.05
15.12
17.37
16.03
11
5.12
Payout ratio%
19.36
16.60
17.47
14.93
15.19
17.18
18.89
16.96
15.28
13.93
3.52
16.96
16.78
73
0.337
Shares (diluted)B
0.549
0.633
0.682
0.752
0.772
0.777
0.794
0.797
0.856
1.015
0.337
5.62%
8.32%
19
19.64
Buyback yield%
24.31
25.36
27.97
25.56
28.00
30.15
29.20
29.14
29.04
26.27
3.88
29.14
27.98
6
0.612
D/E ratiox
0.638
0.620
0.606
0.536
0.575
0.605
0.568
0.610
0.675
0.722
1.471
0.610
0.608
42
0.669
Enterprise value¥B
1.014
1.045
1.008
0.879
0.953
1.017
1.064
1.096
1.007
0.975
1.097
0.46%
(0.18%)
89
1.639
LT debt¥B
1.479
1.576
1.488
1.406
1.458
1.259
1.361
1.350
1.400
1.316
0.839
(2.02%)
(0.87%)
33
Revenue
¥1.681B
6.68%
1.00×
Cost of revenue
¥1.175B
6.85%
1.02×
Operating expenses
¥345.1M
6.39%
0.97×
Property and equipment
14.83%
Spread over hurdle
28.57%