1.486
Revenue¥B
1.349
1.441
1.508
1.591
1.637
1.690
1.772
1.844
1.893
2.027
1.582
4.37%
4.54%
11
7.98
Revenue growth%
27.85
30.33
32.28
29.91
30.30
31.08
32.42
31.26
31.49
32.72
6.90
31.49
31.17
8
29.28
Gross margin%
20.56
20.69
19.58
21.16
22.25
22.28
21.64
21.79
23.87
25.22
11.94
22.28
21.71
38
23.43
Operating margin%
15.10
15.42
12.80
10.60
7.63
8.63
5.64
8.48
10.06
11.42
10.19
8.63
10.33
36
21.02
Net margin%
11.08
11.01
11.83
10.14
9.28
8.73
11.26
12.78
14.24
11.88
17.40
11.88
11.17
91
8.712
P/E ratio (avg)x
33.72
38.59
37.04
37.86
37.31
35.50
39.05
45.17
46.17
46.61
21.39
45.17
38.22
63
12.25
EV/EBITx
15.92
14.29
14.95
12.97
13.04
13.49
12.08
13.00
13.12
12.35
31.19
13.00
13.08
90
16.31
FCF yield (avg)%
5.68
8.57
10.06
11.43
12.93
11.41
9.09
8.67
8.95
11.93
21.61
9.09
9.57
10
18.61
FCF margin%
19.45
21.24
19.29
20.67
22.42
22.97
22.79
22.71
24.97
26.50
16.99
22.97
22.57
58
0.192
FCF / Net incomex
1.109
1.123
1.281
1.376
1.541
1.548
1.633
1.688
1.579
1.737
0.261
1.633
1.544
52
10.34
ROIC%
23.36
21.45
22.00
19.33
18.54
17.73
20.56
20.00
21.50
19.23
11.45
20.00
20.28
46
22.69
Return on equity%
29.18
26.22
24.04
24.06
21.53
20.74
20.32
20.27
18.30
20.04
22.22
20.27
21.14
44
3.73
Return on assets%
23.53
22.40
20.35
20.53
20.66
18.43
19.67
19.34
20.41
20.81
13.78
19.67
20.47
35
1.07
EPS¥
1.27
1.15
1.26
1.25
1.40
1.43
1.49
1.39
1.26
1.27
1.12
(2.01%)
0.70%
—
24.61
EPS growth%
26.43
25.12
27.47
27.39
24.98
26.03
24.78
27.61
26.52
23.96
28.89
26.03
26.23
22
0.96
Bookvalue per sh¥
1.49
1.42
1.48
1.33
1.28
1.31
1.44
1.39
1.24
1.23
1.29
(0.78%)
(2.68%)
—
0.86
FCF per share¥
1.15
1.21
1.17
1.35
1.31
1.27
1.26
1.34
1.37
1.50
1.66
2.73%
4.29%
—
1.09
Dividend per sh¥
0.62
0.62
0.63
0.56
0.58
0.65
0.69
0.74
0.69
0.76
1.09
5.71%
2.10%
—
23.72
Div yield (avg)%
17.72
17.17
18.10
20.29
22.54
25.14
26.10
26.11
25.16
25.43
27.21
25.43
23.84
87
6.76
Payout ratio%
14.60
15.16
15.82
17.35
17.93
19.44
18.03
18.49
15.75
16.14
19.24
18.03
16.74
84
495.1
Shares (diluted)M
468.0
455.9
460.2
467.8
411.5
365.6
391.6
380.0
363.4
390.9
503.9
(1.02%)
(0.93%)
61
15.03
Buyback yield%
27.13
25.91
24.89
25.59
26.27
26.97
29.80
29.71
32.17
31.40
24.10
29.80
27.05
50
0.251
D/E ratiox
0.653
0.730
0.667
0.638
0.712
0.692
0.700
0.732
0.790
0.828
0.339
0.732
0.706
32
0.380
Enterprise value¥B
0.713
0.800
0.834
0.825
0.745
0.671
0.689
0.768
0.829
0.822
1.856
1.97%
0.97%
76
1.586
LT debt¥B
1.405
1.506
1.488
1.565
1.764
2.045
2.227
2.229
2.588
2.645
1.140
8.44%
6.47%
91
Revenue
¥2.027B
4.54%
1.00×
Cost of revenue
¥1.419B
4.54%
1.00×
Operating expenses
¥231.1M
3.33%
0.89×
Property and equipment
17.78%
Spread over hurdle
(0.13%)