1.837
Revenue¥B
1.627
1.789
1.916
2.071
2.243
2.404
2.633
2.884
3.186
3.514
1.971
9.40%
8.64%
18
3.89
Revenue growth%
8.48
9.82
8.31
9.65
7.49
4.78
7.36
9.08
10.59
10.59
2.10
9.08
8.78
49
18.83
Gross margin%
13.47
10.81
12.36
14.04
12.37
13.35
15.82
13.32
10.78
12.86
9.96
13.32
13.09
46
17.37
Operating margin%
16.80
18.68
19.72
19.85
17.68
15.85
14.38
15.41
13.78
12.20
6.81
14.38
16.33
70
24.46
Net margin%
22.00
19.83
20.57
17.92
16.44
14.24
12.14
13.37
13.79
12.21
16.00
13.37
15.34
37
16.65
P/E ratio (avg)x
7.154
7.909
8.162
9.218
10.36
11.38
11.73
11.88
14.01
14.74
27.77
11.88
10.87
65
26.71
EV/EBITx
20.33
20.94
18.80
18.77
17.59
17.43
17.74
16.85
17.80
18.63
25.81
17.74
18.22
52
14.43
FCF yield (avg)%
28.22
30.49
32.22
33.75
33.14
32.81
30.98
33.78
33.88
33.82
17.87
33.78
32.97
29
28.62
FCF margin%
33.39
34.11
32.18
33.13
31.58
30.26
32.36
30.79
30.18
29.40
8.96
30.26
31.88
35
1.335
FCF / Net incomex
0.602
0.658
0.722
0.730
0.855
0.936
0.958
1.119
1.195
1.284
1.469
1.119
0.895
84
21.45
ROIC%
3.29
2.01
2.99
3.41
1.12
0.40
3.04
4.29
1.38
3.39
29.10
3.04
3.02
45
18.34
Return on equity%
16.41
18.43
16.06
17.50
19.44
20.11
18.34
20.44
21.65
24.19
14.15
20.44
18.94
7
9.02
Return on assets%
21.45
20.91
19.52
19.75
19.28
16.76
14.29
12.63
15.51
12.93
15.86
14.29
18.02
6
1.79
EPS¥
2.58
2.53
2.70
3.06
3.13
3.47
3.42
3.64
3.96
4.43
1.88
7.16%
5.38%
—
11.32
EPS growth%
17.26
17.22
18.23
19.34
20.24
22.22
23.47
25.32
27.58
27.47
5.12
25.32
21.23
70
2.34
Bookvalue per sh¥
1.31
1.44
1.38
1.50
1.45
1.54
1.61
1.52
1.42
1.29
0.50
(2.30%)
(0.50%)
—
0.75
FCF per share¥
0.51
0.59
0.58
0.64
0.74
0.85
0.90
0.97
1.09
1.26
2.04
11.11%
10.01%
—
2.01
Dividend per sh¥
1.04
1.15
1.31
1.34
1.53
1.62
1.49
1.68
1.72
1.56
0.89
0.35%
3.43%
—
20.92
Div yield (avg)%
17.88
17.79
18.06
19.60
21.11
23.55
24.83
24.26
26.15
23.34
19.04
24.26
22.22
89
7.94
Payout ratio%
25.07
25.96
26.69
27.43
28.32
28.89
26.47
27.61
29.04
28.60
4.93
28.60
27.52
81
0.741
Shares (diluted)B
1.145
1.209
1.231
1.208
1.329
1.316
1.383
1.412
1.599
1.886
0.720
7.25%
6.73%
59
8.14
Buyback yield%
7.29
9.66
6.72
7.03
5.64
6.19
8.79
6.83
7.08
5.45
17.91
6.83
6.93
32
1.703
D/E ratiox
0.568
0.552
0.588
0.529
0.569
0.494
0.479
0.482
0.461
0.493
0.358
0.482
0.512
88
2.244
Enterprise value¥B
0.613
0.650
0.711
0.788
0.715
0.685
0.638
0.638
0.626
0.558
1.413
(4.83%)
(0.65%)
53
0.662
LT debt¥B
1.850
1.717
1.781
1.999
2.111
2.383
2.635
2.622
2.486
2.473
2.168
3.21%
2.09%
40
Revenue
¥3.514B
8.64%
1.00×
Cost of revenue
¥2.460B
8.64%
1.00×
Operating expenses
¥495.1M
8.62%
1.00×
Property and equipment
14.79%
Spread over hurdle
(0.71%)