1.792
Revenue¥B
1.117
1.155
1.243
1.292
1.371
1.470
1.531
1.584
1.698
1.764
1.886
5.16%
5.25%
33
21.07
Revenue growth%
15.54
15.90
16.58
19.13
21.81
21.12
19.52
21.96
23.11
23.18
15.49
21.96
20.32
38
27.79
Gross margin%
30.71
33.43
32.02
30.88
31.34
31.50
28.81
29.73
31.51
34.22
2.16
31.50
31.42
16
7.01
Operating margin%
8.63
5.74
2.90
3.04
2.38
2.80
0.71
0.80
0.94
0.40
7.04
0.80
2.59
15
8.38
Net margin%
9.53
7.72
7.68
6.34
5.36
3.91
3.18
0.61
0.40
0.40
23.91
0.61
4.63
47
35.55
P/E ratio (avg)x
27.70
24.79
24.82
25.74
23.64
23.81
20.92
19.69
18.48
19.14
10.93
19.69
23.72
23
30.64
EV/EBITx
8.462
8.759
9.151
9.744
10.77
12.94
15.58
16.43
19.37
20.00
37.21
16.43
11.86
13
12.43
FCF yield (avg)%
5.58
6.33
7.39
5.56
2.99
3.24
0.91
0.40
3.25
4.94
5.95
3.24
4.10
71
24.46
FCF margin%
20.20
17.70
18.22
17.51
20.32
22.47
24.51
23.52
24.19
21.47
4.38
23.52
20.89
45
0.716
FCF / Net incomex
0.764
0.759
0.826
0.805
0.768
0.752
0.826
0.879
0.791
0.804
0.978
0.804
0.798
35
29.36
ROIC%
8.98
9.27
11.63
13.35
14.12
15.45
13.48
15.49
16.27
16.20
24.99
15.49
13.80
61
29.62
Return on equity%
7.35
8.42
6.88
7.78
5.07
6.24
3.75
5.02
6.26
8.25
26.44
6.24
6.57
59
2.76
Return on assets%
35.97
33.56
31.97
29.38
30.05
30.64
32.76
31.98
29.35
32.25
25.54
31.98
31.98
24
0.21
EPS¥
0.62
0.57
0.56
0.57
0.62
0.59
0.59
0.57
0.64
0.72
0.23
2.94%
0.94%
—
18.55
EPS growth%
24.51
26.21
24.59
22.68
23.98
26.48
27.08
27.39
28.25
26.60
17.57
27.08
26.34
69
0.63
Bookvalue per sh¥
0.34
0.33
0.37
0.43
0.43
0.48
0.48
0.53
0.53
0.52
0.34
3.89%
4.27%
—
0.45
FCF per share¥
0.97
1.00
1.07
1.24
1.20
1.21
1.24
1.35
1.42
1.52
0.64
4.72%
5.42%
—
0.65
Dividend per sh¥
0.46
0.45
0.44
0.49
0.55
0.59
0.61
0.55
0.50
0.48
0.58
(2.72%)
0.32%
—
20.48
Div yield (avg)%
2.16
0.57
1.27
0.40
1.87
3.47
3.84
4.55
6.65
5.36
3.12
4.55
2.81
92
21.27
Payout ratio%
9.96
12.02
14.92
13.98
11.31
12.10
11.28
12.09
15.02
16.96
11.18
12.10
12.10
26
1.021
Shares (diluted)B
1.213
1.323
1.482
1.396
1.477
1.579
1.493
1.545
1.536
1.596
1.043
1.57%
3.78%
17
27.82
Buyback yield%
4.62
3.29
2.66
4.35
2.04
0.40
0.40
2.55
3.31
3.55
13.30
2.55
2.97
67
0.873
D/E ratiox
0.800
0.787
0.834
0.741
0.721
0.629
0.623
0.631
0.573
0.602
0.290
0.623
0.676
76
1.901
Enterprise value¥B
0.980
1.058
1.215
1.320
1.544
1.604
1.716
2.027
2.321
2.253
1.500
7.85%
9.27%
7
2.037
LT debt¥B
1.163
1.152
1.177
1.316
1.485
1.524
1.486
1.444
1.607
1.749
0.543
3.32%
3.88%
55
Revenue
¥1.764B
5.25%
1.00×
Cost of revenue
¥1.070B
5.60%
1.03×
Operating expenses
¥442.7M
5.08%
0.98×
Property and equipment
15.37%
Goodwill & intangibles
14.92%
Spread over hurdle
(6.89%)