0.504
Revenue¥B
0.812
0.856
0.915
0.973
0.993
1.055
1.127
1.178
1.218
1.254
0.542
4.77%
4.68%
55
10.96
Revenue growth%
18.44
18.56
16.01
17.10
16.42
17.88
16.65
14.39
17.17
15.47
6.44
16.65
16.87
77
28.77
Gross margin%
14.54
12.33
13.75
12.53
13.68
12.97
12.73
13.98
16.19
14.49
2.71
13.98
13.72
69
14.23
Operating margin%
1.95
0.40
2.51
0.91
0.40
0.40
0.40
1.99
0.44
0.40
14.41
0.40
0.42
85
26.82
Net margin%
11.75
9.38
10.87
9.47
7.66
5.86
5.95
5.17
5.89
8.12
26.38
5.89
7.89
86
11.00
P/E ratio (avg)x
42.02
41.19
43.80
44.38
41.04
43.61
43.63
43.97
50.03
49.98
14.46
43.97
43.71
71
29.62
EV/EBITx
30.08
30.72
30.40
28.57
29.30
25.59
26.41
23.69
24.03
22.00
36.28
24.03
27.49
19
14.66
FCF yield (avg)%
15.76
14.73
12.23
14.19
16.13
18.92
20.21
17.76
17.46
19.37
8.97
18.92
16.79
46
9.55
FCF margin%
23.39
25.91
26.31
25.31
24.63
27.50
27.05
28.65
29.90
28.41
28.74
28.41
26.68
32
0.445
FCF / Net incomex
0.735
0.646
0.651
0.668
0.722
0.705
0.616
0.549
0.588
0.625
0.879
0.616
0.648
41
10.26
ROIC%
9.65
9.07
11.60
10.23
7.54
5.02
2.73
4.36
5.77
3.52
19.16
4.36
6.66
53
19.82
Return on equity%
7.30
9.45
7.11
5.14
4.35
3.26
4.56
5.44
2.93
1.98
15.48
3.26
4.85
46
18.71
Return on assets%
1.35
0.82
0.40
2.94
3.70
2.11
2.93
3.62
2.19
0.40
23.89
2.19
2.15
15
0.98
EPS¥
1.11
1.11
1.00
1.03
0.94
0.85
0.81
0.84
0.79
0.86
1.00
(1.94%)
(3.87%)
—
9.38
EPS growth%
9.19
7.10
4.48
6.21
6.41
6.54
5.10
5.67
3.04
5.66
23.80
5.66
5.94
89
2.52
Bookvalue per sh¥
2.84
3.11
3.26
3.64
3.93
4.47
5.18
5.53
5.95
6.93
2.43
12.04%
9.62%
—
1.92
FCF per share¥
1.37
1.56
1.53
1.69
1.81
1.76
1.82
1.76
1.93
1.96
0.58
1.58%
3.40%
—
0.83
Dividend per sh¥
1.23
1.37
1.44
1.61
1.87
1.89
1.93
2.26
2.16
2.26
1.42
3.82%
7.57%
—
28.07
Div yield (avg)%
14.76
11.87
10.85
10.67
7.75
7.58
6.40
6.47
9.38
9.67
18.87
7.58
9.53
26
18.68
Payout ratio%
24.06
24.75
23.34
21.68
23.76
25.49
22.70
24.62
22.00
20.93
28.68
22.70
23.55
71
384.0
Shares (diluted)M
500.1
560.6
580.7
669.7
649.9
751.4
833.8
938.4
874.9
879.6
383.9
6.24%
5.44%
8
29.90
Buyback yield%
20.93
21.53
23.52
23.09
25.41
23.80
22.93
24.82
25.94
27.30
13.36
24.82
23.66
43
1.141
D/E ratiox
0.660
0.698
0.643
0.629
0.594
0.618
0.656
0.640
0.703
0.623
1.734
0.640
0.642
90
0.394
Enterprise value¥B
1.217
1.387
1.398
1.496
1.420
1.425
1.541
1.670
1.778
1.973
0.146
6.80%
6.26%
57
117.1
LT debt¥M
98.92
108.3
108.6
104.0
102.0
120.9
122.7
129.2
153.8
176.7
781.3
11.63%
6.89%
8
Revenue
¥1.254B
4.68%
1.00×
Cost of revenue
¥766.1M
5.10%
1.04×
Operating expenses
¥154.0M
3.85%
0.92×
Property and equipment
15.66%
Spread over hurdle
43.07%