0.057
Revenue¥B
0.531
0.570
0.615
0.655
0.688
0.744
0.799
0.850
0.919
1.005
0.064
7.89%
7.38%
79
14.77
Revenue growth%
14.19
11.83
9.01
11.87
12.82
14.51
13.46
15.91
14.52
16.84
26.79
14.52
13.83
72
17.79
Gross margin%
12.19
11.08
13.00
13.59
14.70
16.82
15.66
18.20
18.85
18.57
18.45
18.20
15.18
44
19.99
Operating margin%
17.53
14.55
16.93
14.97
15.27
16.72
17.80
15.89
14.41
13.78
6.54
15.89
15.58
7
19.27
Net margin%
29.64
29.91
29.88
30.59
28.40
25.80
23.66
24.28
23.58
21.54
3.61
23.66
27.10
67
22.39
P/E ratio (avg)x
28.63
26.08
26.20
25.37
25.97
27.04
25.63
24.13
24.84
26.21
19.95
25.63
26.03
28
24.86
EV/EBITx
24.53
22.64
23.29
20.72
18.15
16.32
15.02
14.16
15.11
15.41
19.90
15.11
17.23
12
5.13
FCF yield (avg)%
1.43
1.52
3.76
4.57
4.02
1.06
0.71
3.62
4.38
2.50
14.87
2.50
3.06
28
25.24
FCF margin%
29.03
30.19
31.81
32.86
34.34
36.56
36.72
35.66
36.12
35.00
2.10
36.12
34.67
91
0.712
FCF / Net incomex
0.784
0.667
0.624
0.657
0.603
0.509
0.532
0.454
0.424
0.381
0.787
0.454
0.568
80
22.95
ROIC%
2.69
4.81
4.94
4.76
4.81
4.60
2.68
2.74
3.76
0.97
20.16
2.74
4.18
35
23.15
Return on equity%
18.09
15.11
17.66
19.51
19.49
19.57
22.06
23.67
21.73
22.47
11.37
22.06
19.54
76
2.43
Return on assets%
30.75
32.49
31.59
31.75
33.44
33.27
32.18
33.50
35.97
36.19
26.29
33.50
32.88
43
0.55
EPS¥
1.45
1.52
1.49
1.47
1.42
1.49
1.48
1.65
1.65
1.56
0.61
1.89%
2.21%
—
13.92
EPS growth%
17.18
15.42
14.61
15.07
17.39
18.49
17.18
18.23
15.84
17.97
3.67
17.97
17.18
12
2.47
Bookvalue per sh¥
2.66
2.92
2.95
2.82
3.06
2.69
2.90
3.18
2.91
2.61
0.44
(3.18%)
0.41%
—
2.93
FCF per share¥
1.88
1.95
2.11
2.31
2.23
2.39
2.63
2.59
2.54
2.79
3.01
4.65%
5.08%
—
2.43
Dividend per sh¥
4.12
4.34
4.32
4.49
4.44
4.59
4.31
4.61
4.45
4.80
2.28
1.57%
2.68%
—
26.76
Div yield (avg)%
12.49
13.75
15.38
17.73
14.99
13.03
13.39
15.30
14.22
16.56
28.32
14.22
14.61
35
12.76
Payout ratio%
30.40
31.48
33.32
35.98
33.73
34.84
36.69
36.28
36.66
38.79
18.07
36.66
35.41
10
239.1
Shares (diluted)M
255.7
235.4
219.0
192.7
204.4
218.2
220.6
240.8
251.1
236.9
234.1
2.99%
(1.54%)
26
29.92
Buyback yield%
34.90
32.30
32.21
30.96
28.21
27.81
29.65
28.87
26.73
24.75
5.97
27.81
29.26
46
1.360
D/E ratiox
1.614
1.790
1.780
1.756
1.621
1.741
1.833
1.752
1.930
2.214
1.199
1.833
1.768
42
880.8
Enterprise value¥M
332.0
298.1
287.3
270.8
254.9
221.8
205.6
223.9
196.9
211.5
460.7
(3.66%)
(5.01%)
65
0.550
LT debt¥B
0.778
0.883
0.830
0.937
0.913
0.995
1.076
1.197
1.346
1.399
1.146
8.91%
5.50%
5
Revenue
¥1.005B
7.38%
1.00×
Cost of revenue
¥651.5M
7.26%
0.99×
Operating expenses
¥162.3M
6.61%
0.93×
Property and equipment
17.71%
Spread over hurdle
(3.13%)