0.838
Revenue¥B
2.669
2.780
2.953
3.021
3.193
3.342
3.444
3.555
3.700
3.776
0.869
3.41%
3.99%
41
25.38
Revenue growth%
33.55
33.95
34.73
35.70
36.89
39.73
38.58
40.23
37.73
39.21
2.66
39.21
37.31
62
11.04
Gross margin%
8.12
7.53
9.16
7.62
6.23
4.16
5.93
3.49
3.53
4.99
9.26
4.16
6.08
53
10.05
Operating margin%
16.37
16.89
18.46
15.62
13.59
14.46
15.10
17.41
15.80
13.71
10.14
15.10
15.71
91
29.90
Net margin%
27.58
25.27
28.21
31.01
31.63
29.22
30.06
28.81
27.43
24.65
12.84
28.81
28.51
36
19.68
P/E ratio (avg)x
26.85
30.31
29.48
29.00
27.85
26.86
27.23
26.81
27.88
31.76
27.29
27.23
27.87
87
30.17
EV/EBITx
19.12
16.58
17.77
15.83
16.84
18.12
17.53
15.35
16.38
16.45
7.614
16.45
16.71
35
10.69
FCF yield (avg)%
29.29
31.75
28.99
29.70
30.51
32.08
33.23
35.12
36.39
34.83
10.67
34.83
31.91
41
17.21
FCF margin%
22.80
23.00
22.37
25.21
26.33
24.37
22.41
22.46
23.94
21.42
12.03
22.46
22.90
18
1.695
FCF / Net incomex
1.406
1.475
1.478
1.489
1.400
1.493
1.440
1.521
1.292
1.304
0.432
1.440
1.457
13
26.42
ROIC%
13.90
14.17
14.24
12.51
10.57
7.82
10.23
12.68
15.66
17.99
13.80
12.68
13.29
71
27.85
Return on equity%
8.00
5.58
3.29
2.17
1.68
1.12
0.40
0.40
0.40
0.40
8.39
0.40
1.40
25
25.12
Return on assets%
20.27
19.30
18.67
17.07
14.32
17.04
19.48
17.57
14.59
16.50
8.76
17.04
17.32
49
3.15
EPS¥
4.70
5.02
5.41
6.10
7.07
6.68
7.36
7.20
8.09
8.92
3.27
4.75%
8.09%
—
15.23
EPS growth%
2.61
5.01
5.89
7.37
5.59
7.42
7.94
5.88
3.85
6.42
24.94
6.42
5.89
70
2.11
Bookvalue per sh¥
4.48
4.25
4.24
4.78
5.04
5.09
5.59
5.69
5.39
5.84
4.02
3.01%
2.85%
—
2.05
FCF per share¥
2.43
2.51
2.57
2.68
3.02
3.28
3.45
3.39
3.99
4.44
1.40
7.96%
8.17%
—
1.90
Dividend per sh¥
1.92
2.02
1.96
2.00
2.30
2.48
2.39
2.77
2.85
3.25
3.81
7.13%
6.94%
—
10.51
Div yield (avg)%
21.77
21.53
21.79
20.70
23.18
24.53
25.86
24.72
24.59
23.32
29.00
24.59
23.25
76
21.69
Payout ratio%
17.66
19.83
21.43
23.07
22.02
24.91
25.00
27.60
29.98
30.31
29.66
27.60
23.99
67
167.4
Shares (diluted)M
142.9
131.0
134.7
145.3
134.2
122.5
132.5
136.0
146.5
158.8
172.1
3.43%
1.03%
44
23.11
Buyback yield%
29.15
28.52
29.56
28.99
26.34
26.14
25.08
25.71
22.89
20.22
7.89
25.08
26.24
21
0.153
D/E ratiox
1.400
1.389
1.433
1.489
1.558
1.776
1.818
2.012
2.128
2.522
0.224
2.012
1.667
67
2.803
Enterprise value¥B
2.567
2.638
3.074
3.230
3.535
3.876
3.901
3.854
3.975
4.518
0.491
5.03%
6.15%
64
0.969
LT debt¥B
0.622
0.665
0.568
0.575
0.622
0.578
0.590
0.638
0.625
0.535
1.924
(2.97%)
(0.87%)
69
Revenue
¥3.776B
3.99%
1.00×
Cost of revenue
¥2.644B
3.99%
1.00×
Operating expenses
¥686.9M
3.77%
0.98×
Property and equipment
17.99%
Spread over hurdle
(2.86%)