0.386
Revenue¥B
1.192
1.228
1.234
1.230
1.241
1.264
1.308
1.318
1.348
1.365
0.396
1.92%
1.50%
43
22.65
Revenue growth%
4.71
5.77
7.25
5.76
6.04
3.07
1.88
2.51
1.10
0.40
4.93
1.88
3.89
57
13.87
Gross margin%
33.69
35.89
35.31
35.15
33.32
33.05
35.83
36.15
35.77
36.11
26.90
35.83
35.54
38
13.88
Operating margin%
24.68
21.81
22.03
22.44
24.53
24.12
22.67
24.85
26.39
25.16
9.31
24.85
24.32
24
25.27
Net margin%
16.89
15.05
17.62
16.25
15.16
13.60
13.38
15.39
13.42
14.59
28.11
13.60
15.10
51
26.36
P/E ratio (avg)x
33.87
34.32
33.10
32.20
32.16
31.96
36.89
43.52
42.31
49.24
20.20
42.31
34.10
34
36.05
EV/EBITx
29.09
27.35
28.46
28.99
26.97
26.99
23.38
21.34
22.17
23.08
8.686
23.08
26.98
94
5.12
FCF yield (avg)%
26.33
29.31
28.56
27.49
27.72
28.34
29.51
28.53
27.02
27.94
3.62
28.34
28.14
83
3.32
FCF margin%
18.13
17.21
17.55
19.49
18.60
20.15
19.41
20.62
22.55
20.56
6.66
20.56
19.45
70
1.512
FCF / Net incomex
0.466
0.502
0.548
0.603
0.638
0.739
0.763
0.763
0.775
0.851
0.896
0.763
0.689
86
5.77
ROIC%
21.15
23.63
21.20
23.08
23.44
23.83
21.21
23.82
22.88
21.21
10.26
22.88
22.98
24
19.08
Return on equity%
23.69
23.30
24.29
22.37
22.09
20.96
18.91
18.84
16.44
16.28
16.42
18.84
21.52
16
23.66
Return on assets%
14.14
14.81
16.40
15.52
12.67
14.34
12.02
13.45
14.72
11.88
16.00
13.45
14.24
91
0.66
EPS¥
1.21
1.16
1.27
1.30
1.15
1.18
1.12
1.19
1.07
1.01
0.71
(2.62%)
(1.81%)
—
15.06
EPS growth%
4.58
6.08
7.02
8.35
10.19
8.57
8.83
7.55
5.08
3.30
7.55
7.55
7.29
92
2.15
Bookvalue per sh¥
2.67
2.73
2.65
2.61
2.66
2.65
2.94
3.07
3.01
3.16
1.30
3.48%
0.83%
—
0.65
FCF per share¥
2.75
3.02
2.73
2.71
2.68
2.89
2.82
2.88
2.61
2.64
1.01
(0.34%)
(1.36%)
—
1.81
Dividend per sh¥
0.90
0.85
0.98
1.07
1.09
1.14
1.13
1.21
1.14
1.19
0.83
1.89%
2.89%
—
4.44
Div yield (avg)%
21.18
18.22
17.01
17.78
15.33
14.62
12.99
14.65
13.25
14.21
10.01
14.21
14.99
29
10.60
Payout ratio%
21.87
23.26
21.17
18.21
18.81
18.12
17.21
17.54
15.83
16.48
11.65
17.21
18.16
6
399.6
Shares (diluted)M
338.2
311.8
309.3
327.3
338.2
319.8
322.6
304.2
270.2
256.9
409.7
(5.35%)
(2.57%)
76
17.12
Buyback yield%
6.23
5.65
5.06
2.78
4.22
5.93
3.58
1.35
1.73
0.45
12.11
1.73
3.90
44
1.748
D/E ratiox
2.961
3.140
3.325
3.926
4.548
5.303
5.373
6.196
6.657
6.726
1.182
6.196
4.926
35
1.224
Enterprise value¥B
0.569
0.501
0.465
0.461
0.458
0.403
0.412
0.402
0.365
0.364
1.007
(4.51%)
(4.75%)
73
621.1
LT debt¥M
525.4
534.6
605.4
603.7
675.6
664.3
662.9
686.2
636.9
612.8
689.5
(1.93%)
0.59%
8
Revenue
¥1.365B
1.50%
1.00×
Cost of revenue
¥792.3M
1.43%
0.99×
Operating expenses
¥235.7M
1.84%
1.03×
Property and equipment
19.75%
Spread over hurdle
(1.52%)