0.656
Revenue¥B
0.773
0.829
0.911
1.007
1.094
1.185
1.267
1.377
1.468
1.586
0.734
7.72%
8.18%
22
7.48
Revenue growth%
28.97
30.70
30.90
31.94
31.10
32.86
32.17
29.63
30.60
31.14
4.89
31.14
31.00
30
8.62
Gross margin%
5.43
4.17
6.71
7.75
4.94
3.63
4.43
4.97
3.31
2.22
21.40
3.63
4.69
48
18.83
Operating margin%
18.15
20.23
21.93
24.43
26.12
28.34
27.68
25.17
24.55
26.46
27.58
26.46
24.86
51
5.39
Net margin%
3.91
4.71
3.06
3.85
4.65
3.50
1.38
3.62
2.34
1.38
26.34
2.34
3.56
53
35.89
P/E ratio (avg)x
25.74
22.66
24.24
23.01
21.55
22.55
21.07
20.83
22.48
23.06
6.229
22.48
22.61
35
29.82
EV/EBITx
36.48
37.89
40.06
39.64
42.34
46.63
52.15
59.09
55.16
62.46
23.57
55.16
44.49
64
13.56
FCF yield (avg)%
14.89
12.90
12.66
10.98
11.91
9.54
10.19
8.41
9.85
7.41
5.91
9.54
10.59
92
16.08
FCF margin%
11.24
11.34
11.24
10.82
7.95
7.47
8.19
6.81
9.10
7.85
13.34
7.85
8.65
31
1.697
FCF / Net incomex
0.286
0.323
0.364
0.361
0.362
0.409
0.453
0.523
0.514
0.576
0.215
0.514
0.387
93
18.89
ROIC%
22.35
22.21
21.27
18.84
16.80
15.33
14.25
15.66
17.83
20.42
26.27
15.66
18.33
23
5.35
Return on equity%
9.71
10.64
10.23
7.73
6.96
8.76
10.76
10.52
10.98
9.46
23.51
10.52
9.97
12
5.26
Return on assets%
14.49
14.22
13.76
12.29
12.07
14.64
15.96
15.04
14.84
14.22
17.45
14.84
14.36
43
2.85
EPS¥
3.76
3.98
4.78
4.93
5.65
5.75
6.06
6.19
6.16
6.37
3.15
2.44%
5.32%
—
2.03
EPS growth%
20.37
18.14
21.02
21.36
20.04
22.90
20.49
17.88
19.84
19.95
16.51
19.95
20.21
64
1.43
Bookvalue per sh¥
1.96
1.98
1.79
1.73
1.74
1.75
1.63
1.44
1.58
1.41
1.29
(4.16%)
(2.43%)
—
1.80
FCF per share¥
2.02
2.08
2.23
2.42
2.75
2.68
2.64
2.74
3.00
3.07
0.86
2.27%
5.84%
—
2.98
Dividend per sh¥
1.77
1.97
1.79
1.58
1.77
1.65
1.48
1.58
1.45
1.35
2.90
(5.23%)
(3.34%)
—
11.87
Div yield (avg)%
13.17
15.38
15.43
12.86
10.48
10.33
11.99
13.01
14.80
12.48
8.75
12.48
12.94
13
10.69
Payout ratio%
17.56
20.26
22.27
25.27
27.05
27.04
28.88
26.67
26.48
26.59
12.98
26.67
26.54
22
251.7
Shares (diluted)M
234.3
268.9
288.8
308.3
338.2
390.7
362.9
361.0
360.6
412.7
251.8
4.06%
5.78%
26
4.54
Buyback yield%
18.54
20.94
23.43
22.27
19.88
18.32
18.83
18.90
16.70
18.21
12.03
18.32
18.86
52
0.408
D/E ratiox
1.897
1.762
1.799
1.658
1.679
1.840
1.718
1.675
1.600
1.506
1.568
1.675
1.698
75
0.806
Enterprise value¥B
0.864
0.992
1.130
1.144
1.235
1.456
1.719
1.983
2.237
2.161
0.904
11.84%
11.39%
46
0.236
LT debt¥B
0.873
0.941
1.002
1.136
1.166
1.345
1.294
1.299
1.257
1.181
0.596
0.25%
4.68%
64
Revenue
¥1.586B
8.18%
1.00×
Cost of revenue
¥795.6M
8.33%
1.01×
Operating expenses
¥333.3M
7.79%
0.96×
Property and equipment
15.47%
Spread over hurdle
(3.14%)