0.906
Revenue¥B
1.830
1.933
2.064
2.190
2.316
2.497
2.626
2.766
3.001
3.250
1.002
7.01%
6.51%
61
14.38
Revenue growth%
27.64
30.13
32.80
29.97
30.26
33.02
32.13
34.44
32.81
33.96
24.53
33.02
32.47
78
4.19
Gross margin%
20.77
20.33
19.87
18.00
20.11
18.04
16.58
17.65
19.01
16.61
10.42
17.65
18.52
45
24.61
Operating margin%
22.34
20.67
18.00
20.04
21.15
19.03
16.49
16.93
19.52
18.11
15.39
18.11
19.27
44
16.79
Net margin%
14.41
13.75
13.49
16.41
16.25
18.96
17.32
16.43
15.54
17.71
15.53
17.32
16.33
31
10.60
P/E ratio (avg)x
25.93
25.18
24.64
25.52
28.06
27.84
30.68
33.61
32.48
29.46
11.52
30.68
27.95
32
28.77
EV/EBITx
23.40
24.90
26.51
28.91
29.99
29.24
27.56
29.95
31.60
33.78
12.17
29.95
29.08
94
14.54
FCF yield (avg)%
21.15
22.67
19.71
19.74
17.54
17.77
19.23
16.50
17.75
15.94
18.36
17.75
18.50
11
29.97
FCF margin%
8.68
8.10
7.52
7.67
9.71
8.18
5.81
5.25
3.35
3.18
5.02
5.25
7.60
60
1.153
FCF / Net incomex
0.151
0.156
0.156
0.166
0.173
0.176
0.174
0.178
0.170
0.167
1.212
0.174
0.168
63
26.56
ROIC%
14.90
17.51
16.36
14.45
16.07
13.07
13.60
13.71
15.84
17.71
17.37
13.71
15.37
84
19.55
Return on equity%
7.31
9.68
11.63
12.50
12.41
10.65
12.07
11.83
11.98
11.72
5.15
11.83
11.78
41
24.90
Return on assets%
16.66
19.61
20.52
21.27
22.70
21.83
20.93
19.55
19.77
22.30
24.96
20.93
20.72
19
2.91
EPS¥
1.36
1.18
1.14
1.16
1.18
1.02
1.08
1.13
0.98
1.02
3.10
(3.00%)
(3.12%)
—
28.89
EPS growth%
22.23
25.09
25.96
28.02
29.32
27.23
25.61
25.39
24.53
24.00
26.92
25.39
25.50
39
3.54
Bookvalue per sh¥
1.76
1.86
1.80
1.74
2.00
1.97
2.19
2.58
2.73
2.67
5.39
6.00%
5.49%
—
4.09
FCF per share¥
0.80
0.83
0.76
0.81
0.86
0.88
0.93
0.93
0.94
0.89
3.68
0.80%
1.04%
—
1.65
Dividend per sh¥
6.41
6.78
7.80
8.27
8.17
8.06
8.66
10.48
10.44
12.38
3.93
8.68%
7.90%
—
16.00
Div yield (avg)%
9.64
12.13
14.62
12.80
14.16
11.69
10.94
9.51
7.90
5.08
24.08
9.51
11.32
41
16.97
Payout ratio%
11.31
11.52
14.14
11.49
12.96
14.09
15.41
18.19
16.91
14.79
16.82
15.41
14.11
85
249.4
Shares (diluted)M
198.9
208.5
221.8
210.0
218.4
214.9
212.9
186.0
199.5
204.6
250.1
(1.29%)
0.56%
65
4.56
Buyback yield%
12.39
11.19
11.45
13.08
10.52
8.49
10.56
10.98
13.16
16.08
4.82
10.98
11.32
19
1.173
D/E ratiox
0.460
0.501
0.515
0.585
0.599
0.676
0.703
0.676
0.711
0.714
1.679
0.703
0.638
86
2.616
Enterprise value¥B
2.258
2.528
2.672
2.990
3.281
3.626
3.480
3.654
3.965
3.792
3.620
2.94%
4.58%
77
1.465
LT debt¥B
1.822
1.789
1.550
1.477
1.329
1.192
1.117
0.973
0.887
0.889
1.986
(7.72%)
(6.22%)
31
Revenue
¥3.250B
6.51%
1.00×
Cost of revenue
¥1.914B
6.19%
0.97×
Operating expenses
¥521.9M
6.40%
0.99×
Property and equipment
18.15%
Spread over hurdle
(4.24%)