1.336
Revenue¥B
0.977
1.026
1.047
1.071
1.094
1.109
1.136
1.200
1.250
1.296
1.473
3.44%
3.13%
66
14.93
Revenue growth%
27.57
27.79
28.97
30.63
31.40
32.44
32.61
34.55
32.89
35.33
22.98
32.89
31.92
51
19.01
Gross margin%
0.40
0.40
0.40
0.47
2.93
2.61
4.51
5.00
5.17
6.26
3.55
5.00
2.77
87
19.36
Operating margin%
11.66
9.67
9.46
12.46
11.01
13.23
15.79
18.01
20.74
21.19
29.57
18.01
12.84
52
12.73
Net margin%
25.94
28.38
29.44
30.32
27.38
27.42
28.58
29.47
28.51
26.29
2.17
28.51
28.44
28
32.21
P/E ratio (avg)x
25.25
27.46
32.08
35.66
40.60
39.40
40.66
47.52
48.64
47.58
27.36
47.52
40.00
85
34.53
EV/EBITx
49.57
50.34
54.73
56.60
65.66
75.80
79.86
86.85
91.19
106.8
20.37
86.85
70.73
61
14.20
FCF yield (avg)%
12.86
9.98
8.60
5.74
7.97
9.08
11.01
10.65
8.94
8.99
20.73
9.08
9.04
74
12.93
FCF margin%
3.67
1.72
4.49
4.25
6.83
8.38
5.53
2.62
3.31
4.12
25.93
4.12
4.18
34
0.616
FCF / Net incomex
1.338
1.413
1.499
1.453
1.398
1.516
1.574
1.474
1.362
1.299
1.286
1.474
1.433
39
7.08
ROIC%
19.39
21.43
22.57
19.66
18.82
21.72
19.16
18.23
15.34
13.04
5.11
18.23
19.28
48
25.88
Return on equity%
5.03
2.53
1.90
0.45
0.40
0.40
2.46
3.50
0.75
0.49
11.33
0.75
1.33
37
28.07
Return on assets%
21.80
21.78
21.21
21.26
20.04
18.03
15.11
15.68
18.62
19.90
13.86
18.03
19.97
7
0.62
EPS¥
0.79
0.83
0.89
1.01
1.13
1.16
1.13
1.18
1.30
1.34
0.67
3.38%
4.96%
—
28.71
EPS growth%
6.16
8.43
11.03
10.07
10.10
12.16
12.14
10.97
10.35
10.03
7.22
10.97
10.22
14
0.58
Bookvalue per sh¥
0.89
0.91
1.00
1.15
1.08
1.08
1.18
1.27
1.43
1.52
0.37
7.13%
4.70%
—
0.48
FCF per share¥
1.44
1.57
1.54
1.74
1.88
1.98
2.21
2.18
2.46
2.58
0.71
6.54%
7.35%
—
0.51
Dividend per sh¥
0.71
0.71
0.80
0.87
0.98
1.12
1.27
1.30
1.47
1.71
0.44
11.82%
10.21%
—
26.69
Div yield (avg)%
22.13
21.19
19.51
18.93
20.87
20.32
18.95
19.26
19.87
21.29
4.81
19.87
20.10
51
4.45
Payout ratio%
7.81
10.58
7.81
9.94
8.89
9.36
7.41
7.92
6.86
7.19
5.86
7.41
7.87
16
475.5
Shares (diluted)M
533.7
518.5
554.9
519.3
481.5
441.0
457.1
480.8
518.8
501.6
464.4
0.82%
(0.87%)
78
8.29
Buyback yield%
29.72
31.66
31.28
28.58
28.10
30.70
32.50
29.82
31.53
32.00
14.97
31.53
30.99
89
0.703
D/E ratiox
1.936
2.271
2.556
2.538
2.905
3.302
3.377
3.273
3.542
4.172
1.684
3.377
3.089
58
523.2
Enterprise value¥M
350.1
386.4
411.5
409.0
469.3
549.4
605.4
698.3
792.3
791.7
254.8
11.02%
9.27%
37
0.140
LT debt¥B
1.326
1.352
1.400
1.413
1.618
1.569
1.767
1.870
1.882
2.003
0.483
4.36%
5.46%
91
Revenue
¥1.296B
3.13%
1.00×
Cost of revenue
¥907.2M
3.13%
1.00×
Operating expenses
¥192.8M
3.05%
0.99×
Property and equipment
17.05%
Spread over hurdle
(2.03%)