1.236
Revenue¥B
1.222
1.236
1.249
1.253
1.295
1.300
1.300
1.305
1.359
1.403
1.374
1.61%
1.42%
9
3.64
Revenue growth%
21.65
22.28
24.35
23.14
24.43
25.22
24.99
25.78
26.16
25.96
14.68
25.78
24.71
94
3.25
Gross margin%
5.03
4.66
7.15
5.47
2.57
3.59
4.71
5.58
8.32
9.90
11.00
5.58
5.25
15
4.78
Operating margin%
3.67
4.99
6.82
5.06
3.98
1.39
3.79
4.95
3.03
0.78
5.03
3.03
3.89
72
22.27
Net margin%
33.75
35.93
33.49
35.06
37.67
38.24
39.45
36.66
38.31
35.52
26.24
38.24
36.30
24
18.13
P/E ratio (avg)x
40.61
47.38
53.20
54.13
58.94
61.87
69.72
76.33
84.50
80.46
34.50
76.33
60.40
15
18.67
EV/EBITx
37.46
36.28
34.03
35.18
33.70
33.45
33.11
32.89
32.98
32.62
6.333
32.98
33.57
12
22.89
FCF yield (avg)%
3.49
2.38
3.79
3.77
0.78
0.40
3.34
5.98
4.57
5.35
23.06
4.57
3.63
44
8.74
FCF margin%
16.12
17.87
19.90
22.27
22.62
22.62
20.39
21.92
24.32
24.89
26.38
22.62
22.09
7
1.174
FCF / Net incomex
2.071
2.229
2.297
2.169
1.995
2.105
1.968
1.890
1.825
1.933
1.018
1.933
2.033
62
3.69
ROIC%
18.01
18.06
18.85
16.42
17.73
18.95
19.62
21.95
19.58
21.77
3.69
19.62
18.90
19
5.94
Return on equity%
9.77
11.25
13.29
15.92
18.46
20.70
17.73
17.44
17.89
15.51
6.55
17.73
16.68
33
13.41
Return on assets%
5.63
5.64
7.94
5.46
4.81
2.75
0.40
1.27
0.40
0.77
3.71
0.77
3.78
94
5.39
EPS¥
6.80
7.77
8.26
9.40
9.91
9.79
9.19
9.84
10.67
11.47
5.76
2.97%
6.92%
—
16.26
EPS growth%
31.50
32.42
30.23
31.09
34.00
33.67
36.66
38.31
36.76
38.99
9.18
36.76
33.83
32
7.49
Bookvalue per sh¥
5.59
5.63
6.58
6.95
7.71
8.10
8.64
8.67
10.00
11.60
5.82
8.49%
8.73%
—
4.87
FCF per share¥
4.26
4.18
4.17
3.90
3.88
4.31
4.08
3.67
3.84
3.79
8.27
(0.49%)
(1.16%)
—
3.25
Dividend per sh¥
7.20
8.24
7.50
8.21
8.55
9.12
9.98
11.01
12.39
12.75
4.98
8.32%
5.42%
—
7.75
Div yield (avg)%
4.41
6.50
6.22
8.98
9.05
9.98
8.90
9.64
8.46
7.56
26.90
8.90
8.68
58
9.67
Payout ratio%
15.83
17.38
16.33
14.29
11.45
14.24
17.08
19.13
20.89
21.91
22.63
19.13
16.71
25
218.7
Shares (diluted)M
172.6
160.6
145.5
158.2
168.5
153.4
149.0
139.9
127.4
137.7
211.2
(3.96%)
(2.42%)
13
9.62
Buyback yield%
0.40
1.99
1.15
3.32
2.64
5.31
6.46
6.68
5.13
3.57
29.25
5.31
3.45
80
1.705
D/E ratiox
2.041
2.051
2.042
2.336
2.786
3.258
3.577
4.059
4.692
5.194
0.644
4.059
3.022
33
1,034
Enterprise value¥M
64.77
61.96
64.43
66.89
67.85
60.89
62.96
66.64
58.50
63.16
95.23
(1.42%)
(0.15%)
18
0.646
LT debt¥B
1.468
1.483
1.578
1.877
2.006
1.947
2.286
2.686
2.663
3.133
1.409
9.33%
9.12%
60
Revenue
¥1.403B
1.42%
1.00×
Cost of revenue
¥894.8M
1.06%
0.97×
Operating expenses
¥227.2M
2.37%
1.10×
Property and equipment
17.92%
Cash and investments
15.51%
Spread over hurdle
(1.91%)