1.078
Revenue¥B
1.079
1.176
1.268
1.360
1.486
1.584
1.718
1.901
2.050
2.280
1.142
8.93%
8.59%
19
8.21
Revenue growth%
17.95
19.38
16.67
14.57
11.59
9.87
7.39
7.59
8.56
5.68
12.62
7.59
10.73
56
8.98
Gross margin%
28.78
26.47
23.59
21.27
19.58
21.08
22.19
20.44
19.31
20.36
24.59
20.44
21.17
39
2.89
Operating margin%
11.37
14.36
13.61
11.36
10.68
13.25
13.09
13.65
10.92
10.63
9.57
13.09
12.23
8
23.63
Net margin%
3.09
5.24
8.18
9.64
7.91
6.27
3.78
5.05
5.67
7.37
28.72
5.67
5.97
77
8.874
P/E ratio (avg)x
35.71
40.15
42.35
44.75
49.79
51.68
52.05
58.28
62.34
64.82
26.64
58.28
50.73
27
12.66
EV/EBITx
6.386
6.821
5.992
5.430
5.076
4.567
4.690
4.655
5.128
5.480
15.92
4.690
5.279
51
19.02
FCF yield (avg)%
7.95
5.60
3.45
3.12
3.04
1.34
0.40
2.78
1.23
0.40
18.01
1.23
2.91
46
29.59
FCF margin%
10.32
7.87
5.39
5.86
8.78
9.14
11.87
12.64
12.52
9.94
28.28
11.87
9.54
10
1.410
FCF / Net incomex
1.226
1.276
1.376
1.548
1.829
1.976
2.188
2.591
2.595
2.870
1.351
2.591
1.903
29
3.26
ROIC%
32.91
32.58
33.90
34.18
34.55
34.84
35.82
34.87
34.52
32.28
17.78
34.84
34.35
40
13.65
Return on equity%
0.40
0.40
0.93
3.58
6.26
8.22
6.49
5.00
6.75
3.94
10.75
6.49
4.47
61
29.51
Return on assets%
11.60
13.72
13.08
10.98
12.86
10.45
8.74
8.69
6.26
4.98
12.14
8.69
10.71
14
1.48
EPS¥
0.64
0.61
0.60
0.57
0.59
0.63
0.65
0.72
0.78
0.82
1.64
6.83%
4.14%
—
21.38
EPS growth%
0.40
0.40
0.40
0.40
2.82
2.54
2.12
0.40
0.40
1.09
25.93
1.09
0.40
13
1.79
Bookvalue per sh¥
2.18
2.28
2.20
2.02
2.01
2.24
2.12
2.05
2.24
2.24
0.47
2.24%
0.36%
—
1.78
FCF per share¥
0.97
0.91
0.97
0.97
0.99
0.90
0.89
0.93
0.82
0.72
2.25
(6.09%)
(2.55%)
—
1.78
Dividend per sh¥
2.50
2.75
3.17
3.22
3.39
3.45
3.83
3.61
3.73
3.51
1.55
0.68%
3.31%
—
12.05
Div yield (avg)%
8.89
10.23
8.94
8.00
9.23
11.13
12.09
9.77
11.10
11.17
11.87
11.13
10.00
84
19.63
Payout ratio%
15.22
17.41
16.51
16.33
15.88
16.89
17.53
18.47
18.55
20.87
8.97
18.47
17.15
32
294.9
Shares (diluted)M
287.4
265.9
261.0
243.4
255.3
261.4
276.8
249.5
260.7
274.6
297.5
1.47%
(0.45%)
39
9.73
Buyback yield%
15.84
16.57
17.64
18.99
19.35
16.73
19.31
20.17
21.48
23.50
14.64
20.17
19.15
69
1.563
D/E ratiox
1.125
1.111
0.976
0.906
0.877
0.869
0.833
0.838
0.744
0.670
0.637
0.833
0.873
82
0.203
Enterprise value¥B
1.009
0.894
0.812
0.724
0.644
0.708
0.747
0.646
0.678
0.600
1.222
(1.39%)
(6.11%)
72
1.280
LT debt¥B
1.046
1.211
1.195
1.359
1.503
1.693
1.641
1.849
2.112
2.386
1.022
9.68%
9.12%
23
Revenue
¥2.280B
8.59%
1.00×
Cost of revenue
¥1.596B
8.59%
1.00×
Operating expenses
¥413.0M
8.60%
1.00×
Property and equipment
16.06%
Spread over hurdle
(2.76%)