0.895
Revenue¥B
0.817
0.854
0.891
0.924
0.955
0.957
1.004
1.037
1.061
1.090
1.002
2.68%
3.23%
76
21.08
Revenue growth%
30.52
29.58
29.87
27.14
28.60
30.66
28.05
25.91
26.40
25.71
3.83
26.40
28.33
63
2.03
Gross margin%
20.56
19.66
19.53
20.94
20.50
18.90
21.78
23.49
23.21
23.25
7.25
23.21
20.75
17
28.36
Operating margin%
17.60
20.33
21.30
19.29
17.98
20.31
17.61
18.48
17.42
15.92
16.52
17.61
18.23
81
15.12
Net margin%
21.03
21.88
20.77
18.97
16.46
14.43
14.69
16.61
17.11
18.67
29.41
16.61
17.89
82
28.04
P/E ratio (avg)x
24.60
21.24
20.52
21.64
23.39
24.84
23.33
23.78
23.15
19.84
8.076
23.33
23.24
17
21.49
EV/EBITx
5.620
4.952
4.710
4.779
4.534
4.777
5.050
5.022
4.415
4.129
20.87
4.777
4.778
82
16.59
FCF yield (avg)%
20.32
18.39
15.40
16.76
13.80
14.20
12.18
10.23
11.07
12.42
21.09
12.18
14.00
90
16.01
FCF margin%
13.27
13.98
16.25
17.31
14.33
15.97
17.35
19.65
21.90
22.95
7.85
19.65
16.78
70
1.252
FCF / Net incomex
1.190
1.113
1.233
1.106
0.991
0.932
0.974
1.048
0.945
1.012
1.655
0.974
1.030
89
23.88
ROIC%
21.03
23.74
25.32
26.48
27.94
30.01
32.53
32.79
33.21
34.49
8.23
32.79
28.98
72
8.82
Return on equity%
24.50
26.44
27.66
27.24
25.22
24.88
26.95
25.80
24.83
22.11
19.80
24.88
25.51
42
29.19
Return on assets%
17.13
17.75
19.61
21.61
22.59
24.62
23.27
25.73
25.56
25.08
24.29
25.08
22.93
56
0.23
EPS¥
1.19
1.40
1.39
1.56
1.75
1.65
1.93
2.25
2.57
2.44
0.24
6.96%
8.94%
—
19.17
EPS growth%
14.24
16.51
15.98
14.35
15.70
13.46
16.01
13.70
15.87
15.24
11.23
15.24
15.47
52
0.55
Bookvalue per sh¥
0.40
0.41
0.43
0.50
0.48
0.56
0.55
0.63
0.63
0.62
1.24
5.03%
6.14%
—
0.76
FCF per share¥
0.42
0.46
0.49
0.45
0.46
0.49
0.43
0.45
0.45
0.44
1.68
(0.86%)
(0.05%)
—
1.15
Dividend per sh¥
1.55
1.84
1.96
2.18
2.22
2.40
2.34
2.68
2.73
2.64
1.52
3.48%
7.26%
—
11.20
Div yield (avg)%
14.42
12.68
9.69
10.20
11.67
9.65
11.88
9.77
8.30
8.37
29.72
9.65
9.98
83
23.95
Payout ratio%
14.71
14.65
16.49
15.91
15.79
17.28
18.78
17.32
18.62
19.53
7.62
18.62
16.88
66
345.5
Shares (diluted)M
284.9
325.5
321.3
304.6
292.6
273.7
271.2
282.3
288.7
275.0
355.6
(1.23%)
(1.14%)
61
18.50
Buyback yield%
6.46
7.17
9.64
8.59
6.07
6.05
7.77
5.04
7.94
7.49
5.79
7.49
7.33
38
0.922
D/E ratiox
1.200
1.130
1.201
1.144
1.106
1.229
1.347
1.519
1.648
1.830
0.946
1.519
1.215
37
0.461
Enterprise value¥B
0.716
0.690
0.787
0.814
0.886
0.931
1.030
0.942
0.892
1.019
0.285
2.84%
2.72%
86
1.164
LT debt¥B
0.458
0.473
0.468
0.420
0.423
0.397
0.406
0.419
0.382
0.336
1.029
(4.52%)
(4.04%)
43
Revenue
¥1.090B
3.23%
1.00×
Cost of revenue
¥703.7M
2.89%
0.97×
Operating expenses
¥131.8M
4.63%
1.14×
Property and equipment
13.91%
Return on capital
192.30%
Spread over hurdle
186.55%