0.755
Revenue¥B
0.914
0.964
1.011
1.049
1.126
1.217
1.319
1.380
1.472
1.542
0.818
6.49%
5.81%
42
8.33
Revenue growth%
11.00
13.52
16.02
19.01
17.94
17.24
17.06
19.92
17.20
19.66
13.03
17.24
17.22
40
21.25
Gross margin%
9.07
7.51
5.17
7.74
6.79
7.66
8.12
10.95
12.38
10.77
27.22
10.77
7.93
70
11.31
Operating margin%
15.78
16.83
14.22
11.69
11.99
14.00
12.04
10.99
8.46
11.12
23.06
11.12
12.02
80
27.40
Net margin%
25.39
24.83
24.94
23.16
22.22
24.37
22.22
19.52
18.54
16.13
15.45
19.52
22.69
55
25.30
P/E ratio (avg)x
31.01
34.04
32.96
37.22
36.63
33.34
32.33
31.99
31.30
33.63
35.42
32.33
33.15
70
35.93
EV/EBITx
29.09
31.27
33.92
33.66
36.23
38.90
42.33
47.95
54.71
51.39
29.46
47.95
37.56
91
9.94
FCF yield (avg)%
23.47
22.51
20.69
18.42
20.14
20.72
20.14
21.90
22.19
21.96
15.48
21.90
21.31
19
14.95
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.30
1.89
3.88
5.15
4.32
5.08
3.88
1.14
88
1.307
FCF / Net incomex
0.302
0.328
0.338
0.326
0.337
0.397
0.384
0.381
0.418
0.434
0.164
0.397
0.360
70
18.33
ROIC%
25.33
26.94
24.55
24.28
25.81
25.93
23.29
22.78
21.36
23.99
23.79
23.29
24.41
53
28.23
Return on equity%
34.58
36.28
35.25
37.67
39.60
39.15
40.52
40.78
43.01
43.76
10.41
40.78
39.37
10
15.16
Return on assets%
10.44
11.72
12.59
13.90
13.58
13.45
16.22
14.63
12.97
13.23
10.28
13.45
13.34
62
0.15
EPS¥
0.23
0.25
0.24
0.22
0.21
0.20
0.19
0.19
0.19
0.16
0.16
(5.06%)
(4.19%)
—
17.35
EPS growth%
23.63
22.20
19.23
21.89
21.86
19.41
16.54
16.50
14.06
16.77
24.89
16.54
19.32
6
1.01
Bookvalue per sh¥
1.08
1.14
1.28
1.20
1.18
1.17
1.15
1.09
1.17
1.34
1.00
2.46%
2.24%
—
0.54
FCF per share¥
0.73
0.71
0.67
0.74
0.70
0.72
0.74
0.71
0.70
0.75
1.06
1.21%
1.34%
—
0.64
Dividend per sh¥
1.00
1.02
1.09
1.13
1.10
1.24
1.14
1.19
1.09
1.08
0.77
(0.40%)
0.85%
—
19.80
Div yield (avg)%
5.91
6.69
9.54
12.36
14.52
17.48
20.00
19.40
20.13
19.86
23.88
19.86
16.00
21
15.99
Payout ratio%
9.93
11.85
14.81
13.41
15.93
17.26
16.06
14.35
13.65
11.72
21.70
14.35
14.00
33
584.7
Shares (diluted)M
477.1
491.4
469.2
451.9
498.0
536.3
562.3
593.5
556.3
483.7
608.6
(0.58%)
0.37%
60
17.70
Buyback yield%
12.96
10.02
12.96
10.67
8.13
6.86
8.10
8.72
10.10
10.18
19.90
8.72
10.06
27
0.115
D/E ratiox
1.420
1.394
1.363
1.500
1.618
1.613
1.558
1.869
2.236
2.498
0.678
1.869
1.585
50
0.529
Enterprise value¥B
0.750
0.872
0.918
0.983
0.974
1.046
0.999
0.991
1.110
1.158
0.240
3.52%
4.41%
72
0.688
LT debt¥B
1.244
1.116
1.182
1.266
1.151
1.226
1.316
1.314
1.427
1.481
0.969
5.17%
1.91%
27
Revenue
¥1.542B
5.81%
1.00×
Cost of revenue
¥1.080B
5.85%
1.00×
Operating expenses
¥296.8M
5.95%
1.01×
Property and equipment
18.80%
Spread over hurdle
(0.74%)