0.148
Revenue¥B
1.109
1.180
1.246
1.278
1.321
1.386
1.448
1.511
1.554
1.637
0.159
4.38%
4.37%
18
4.56
Revenue growth%
20.44
20.30
20.60
22.86
20.65
19.16
16.70
18.02
15.69
14.71
15.67
16.70
19.73
52
20.17
Gross margin%
10.13
11.48
9.27
7.27
7.26
5.57
5.60
7.98
5.99
3.69
23.97
5.60
7.26
66
8.96
Operating margin%
10.53
12.08
10.79
13.56
11.38
9.87
12.12
14.59
12.90
13.94
8.78
12.90
12.10
12
21.54
Net margin%
29.23
26.27
23.28
25.90
25.47
25.80
25.12
24.94
23.43
22.29
5.68
24.94
25.30
92
25.68
P/E ratio (avg)x
11.37
12.53
11.64
11.15
11.26
12.09
13.61
15.16
14.14
13.68
11.08
13.68
12.31
70
31.72
EV/EBITx
43.90
51.20
56.95
63.11
69.53
68.96
68.21
67.51
80.20
81.17
20.16
68.96
67.86
44
16.99
FCF yield (avg)%
17.67
18.26
15.49
13.58
15.67
17.10
18.78
19.88
18.79
16.33
9.12
18.78
17.39
6
2.98
FCF margin%
13.86
11.46
12.71
11.73
10.39
13.08
14.21
12.54
14.29
12.59
7.08
13.08
12.65
61
1.742
FCF / Net incomex
0.154
0.151
0.149
0.135
0.139
0.125
0.123
0.111
0.112
0.109
0.106
0.112
0.130
93
15.72
ROIC%
0.67
0.41
0.40
1.70
0.40
0.40
0.40
2.50
0.40
0.40
25.60
0.40
0.40
25
19.34
Return on equity%
23.18
20.42
20.57
17.69
18.17
18.55
19.40
20.96
21.47
19.66
8.95
19.66
20.04
46
29.48
Return on assets%
22.99
24.47
23.37
20.92
18.77
20.79
20.15
20.42
17.48
18.23
27.35
20.15
20.61
47
2.07
EPS¥
0.65
0.62
0.66
0.58
0.62
0.66
0.71
0.74
0.63
0.68
2.17
1.73%
(0.59%)
—
17.63
EPS growth%
13.96
16.29
17.06
16.50
15.16
15.59
14.15
12.21
11.46
9.65
5.74
12.21
14.65
85
1.81
Bookvalue per sh¥
1.30
1.39
1.30
1.31
1.26
1.37
1.32
1.22
1.34
1.44
1.59
2.76%
0.53%
—
1.57
FCF per share¥
2.29
2.60
2.92
3.27
3.76
4.17
4.62
4.67
5.08
5.98
1.83
9.72%
11.32%
—
1.19
Dividend per sh¥
1.94
2.25
2.33
2.70
3.01
3.39
3.82
3.95
4.46
4.47
1.16
8.27%
8.41%
—
27.04
Div yield (avg)%
9.64
10.17
10.83
9.06
11.08
12.45
12.41
13.17
11.36
11.22
12.91
12.41
11.15
88
19.12
Payout ratio%
1.55
0.40
0.40
0.40
0.40
0.79
2.39
0.40
2.16
0.40
21.26
0.79
0.40
84
535.6
Shares (diluted)M
537.4
571.5
568.2
617.1
612.0
556.6
485.8
451.5
450.9
495.6
531.2
(4.13%)
(0.13%)
79
11.85
Buyback yield%
7.04
6.69
7.44
8.38
7.40
6.01
4.05
6.75
7.27
6.07
20.67
6.07
6.89
23
1.596
D/E ratiox
1.378
1.492
1.537
1.766
1.833
1.848
1.998
2.071
2.218
2.479
0.770
2.071
1.840
73
1.333
Enterprise value¥B
1.215
1.206
1.181
1.189
1.349
1.427
1.576
1.796
2.111
2.406
1.889
12.28%
8.43%
63
1.337
LT debt¥B
2.645
2.738
3.158
3.253
3.664
3.887
3.792
3.896
3.917
4.178
1.346
2.66%
5.82%
76
Revenue
¥1.637B
4.37%
1.00×
Cost of revenue
¥983.7M
4.84%
1.05×
Operating expenses
¥359.3M
3.72%
0.94×
Property and equipment
20.27%
Spread over hurdle
(2.17%)