1.244
Revenue¥B
0.862
0.935
0.987
1.087
1.188
1.296
1.386
1.506
1.612
1.720
1.387
7.68%
8.16%
59
11.00
Revenue growth%
23.95
22.88
21.15
23.70
25.69
23.00
22.18
23.26
20.60
20.81
24.49
22.18
22.94
56
29.10
Gross margin%
14.19
15.81
14.57
17.27
15.41
18.33
19.00
21.21
20.66
22.17
22.43
20.66
17.80
50
17.24
Operating margin%
23.87
25.58
24.60
23.61
25.30
23.52
25.90
23.38
23.12
24.43
21.17
23.52
24.15
16
13.06
Net margin%
18.75
19.89
17.76
17.18
18.54
20.63
18.49
21.06
20.55
21.00
25.50
20.63
19.32
31
9.842
P/E ratio (avg)x
25.74
24.05
23.62
22.31
19.39
19.93
18.04
18.22
17.19
15.31
8.509
18.04
19.66
35
12.62
EV/EBITx
28.60
28.12
29.49
31.98
31.50
33.17
35.71
37.15
35.75
36.03
15.43
35.75
32.58
55
26.10
FCF yield (avg)%
14.33
16.18
14.27
14.91
12.01
13.89
11.74
11.68
9.77
12.00
8.40
11.74
12.95
90
11.79
FCF margin%
26.08
27.48
27.80
27.57
29.24
30.46
33.11
35.69
33.94
32.72
14.29
33.11
29.85
6
1.175
FCF / Net incomex
0.458
0.502
0.518
0.540
0.605
0.634
0.696
0.728
0.852
0.979
0.147
0.728
0.619
80
28.37
ROIC%
8.13
5.17
4.90
6.61
6.05
5.16
2.80
2.52
2.69
5.64
2.84
2.80
5.16
86
22.23
Return on equity%
6.54
5.07
4.31
2.97
5.32
5.48
4.58
2.64
0.40
3.06
8.68
3.06
4.45
30
12.81
Return on assets%
24.58
25.86
23.20
21.56
23.36
25.31
23.95
26.15
24.95
26.40
15.51
25.31
24.76
22
1.07
EPS¥
0.50
0.47
0.42
0.40
0.36
0.40
0.39
0.38
0.43
0.42
1.14
3.12%
(1.46%)
—
28.35
EPS growth%
6.71
9.14
10.54
13.16
10.37
9.76
11.12
13.07
10.40
7.68
7.51
10.40
10.39
54
1.00
Bookvalue per sh¥
0.67
0.73
0.68
0.62
0.66
0.74
0.70
0.71
0.70
0.66
0.98
(0.29%)
0.32%
—
0.27
FCF per share¥
1.26
1.48
1.62
1.60
1.54
1.77
1.89
1.89
2.18
2.29
0.89
8.23%
6.71%
—
1.22
Dividend per sh¥
0.58
0.58
0.52
0.50
0.53
0.56
0.60
0.55
0.51
0.55
0.22
0.82%
(0.58%)
—
8.25
Div yield (avg)%
25.46
25.42
24.44
24.00
23.39
24.13
25.54
23.90
20.96
21.46
17.21
23.90
24.06
77
17.57
Payout ratio%
9.33
10.77
8.53
10.82
12.95
15.75
16.39
17.38
19.14
18.58
23.62
17.38
14.35
30
640.3
Shares (diluted)M
634.7
565.2
626.7
649.8
614.9
544.5
562.6
578.8
572.5
587.0
632.2
(0.93%)
(0.90%)
64
9.14
Buyback yield%
29.96
31.70
30.72
29.18
27.67
30.42
33.01
34.66
35.02
35.68
25.44
34.66
31.21
8
0.527
D/E ratiox
1.143
1.264
1.268
1.329
1.235
1.153
1.287
1.196
1.234
1.331
1.131
1.234
1.249
78
0.292
Enterprise value¥B
0.732
0.794
0.792
0.862
0.918
0.954
0.979
1.045
0.980
0.931
0.358
0.27%
3.14%
39
0.712
LT debt¥B
2.170
2.311
2.773
3.371
3.622
3.764
4.134
4.872
5.406
6.195
0.716
11.33%
13.27%
31
Revenue
¥1.720B
8.16%
1.00×
Cost of revenue
¥1.185B
8.10%
0.99×
Operating expenses
¥327.3M
8.33%
1.02×
Property and equipment
14.19%
Spread over hurdle
(0.96%)