0.388
Revenue¥B
2.143
2.238
2.321
2.452
2.559
2.702
2.787
2.828
2.925
2.998
0.402
3.22%
3.60%
12
2.63
Revenue growth%
24.71
23.66
22.87
22.02
20.47
20.89
22.25
22.05
21.89
24.63
24.37
22.05
22.15
78
6.22
Gross margin%
3.93
5.29
5.95
7.56
9.50
9.03
11.61
9.38
8.18
10.53
9.95
9.38
8.60
84
10.29
Operating margin%
22.29
24.85
23.42
25.27
26.01
25.85
23.97
26.22
25.23
26.58
14.89
25.85
25.25
33
9.03
Net margin%
9.75
11.91
10.06
7.27
9.32
6.84
7.13
9.40
11.48
12.48
3.79
9.40
9.57
22
35.33
P/E ratio (avg)x
24.08
27.44
29.22
30.69
35.33
35.04
34.93
35.91
39.89
46.18
25.61
35.91
34.98
50
16.52
EV/EBITx
29.78
30.84
30.16
30.31
26.05
23.03
21.57
18.85
16.83
16.21
29.28
18.85
24.54
33
2.59
FCF yield (avg)%
23.48
25.54
26.68
28.47
26.81
25.80
27.07
26.70
24.19
26.07
19.79
26.07
26.37
94
7.63
FCF margin%
8.97
8.40
7.99
4.99
3.98
3.34
2.20
4.96
7.53
10.48
2.71
4.96
6.26
78
1.034
FCF / Net incomex
1.796
1.750
1.775
1.716
1.585
1.797
2.005
2.277
2.326
2.477
0.284
2.277
1.796
39
21.88
ROIC%
13.37
13.59
15.85
13.40
11.26
9.50
6.65
6.53
7.62
8.27
13.07
7.62
10.38
9
14.38
Return on equity%
23.75
25.56
26.12
27.35
27.73
28.78
25.91
25.91
28.59
27.34
7.63
27.34
26.73
78
6.72
Return on assets%
15.92
14.40
16.77
14.91
16.87
15.95
18.68
16.97
18.74
16.65
29.17
16.97
16.71
75
0.44
EPS¥
0.43
0.48
0.53
0.62
0.70
0.70
0.67
0.71
0.77
0.81
0.49
2.98%
6.69%
—
24.78
EPS growth%
1.03
0.91
2.05
2.45
4.75
5.56
8.36
10.21
8.11
5.41
18.70
8.11
5.08
35
0.28
Bookvalue per sh¥
0.40
0.41
0.45
0.52
0.54
0.55
0.64
0.72
0.82
0.95
0.13
11.84%
9.72%
—
0.18
FCF per share¥
0.77
0.87
0.95
1.10
1.21
1.25
1.26
1.27
1.46
1.37
0.58
2.44%
6.17%
—
0.59
Dividend per sh¥
0.80
0.88
0.99
1.01
1.14
1.13
1.11
1.19
1.24
1.29
0.52
2.57%
5.64%
—
8.40
Div yield (avg)%
24.92
23.88
23.41
21.36
24.18
22.76
23.52
23.31
22.45
20.06
23.07
22.76
23.36
45
8.73
Payout ratio%
10.47
10.76
10.18
12.83
11.03
13.02
11.33
13.42
15.96
14.63
3.96
13.42
12.08
94
5.337
Shares (diluted)B
6.695
6.836
7.387
7.869
8.111
7.499
7.048
7.922
8.947
8.195
5.349
0.21%
2.09%
56
24.78
Buyback yield%
10.44
11.16
11.46
10.16
10.67
10.63
12.95
11.90
11.59
12.52
2.96
11.90
11.31
11
0.721
D/E ratiox
0.522
0.543
0.534
0.534
0.493
0.498
0.527
0.502
0.496
0.527
1.725
0.502
0.524
76
0.543
Enterprise value¥B
2.598
2.377
2.541
2.251
2.092
1.784
1.609
1.618
1.504
1.539
0.726
(5.96%)
(4.46%)
12
2.441
LT debt¥B
2.649
2.955
3.270
3.606
3.781
4.006
4.510
4.605
4.747
4.725
0.265
4.56%
7.19%
50
Revenue
¥2.998B
3.60%
1.00×
Cost of revenue
¥1.939B
3.61%
1.00×
Operating expenses
¥363.9M
3.92%
1.03×
Property and equipment
19.50%
Spread over hurdle
15.61%