1.269
Revenue¥B
0.893
0.951
1.028
1.121
1.223
1.321
1.454
1.580
1.679
1.819
1.340
8.27%
8.29%
18
27.44
Revenue growth%
19.78
21.95
23.81
22.84
19.86
22.24
21.13
24.09
25.70
23.97
22.88
23.97
22.54
47
4.39
Gross margin%
14.75
15.92
16.84
16.18
19.05
17.85
15.53
16.61
14.35
12.64
24.92
15.53
16.05
75
15.20
Operating margin%
21.42
18.79
19.89
20.56
20.94
21.68
21.76
22.14
23.67
21.45
12.51
21.76
21.43
8
8.85
Net margin%
21.40
20.63
17.82
18.58
15.83
13.89
13.54
16.41
18.93
20.30
13.10
16.41
18.20
42
25.53
P/E ratio (avg)x
26.09
27.22
26.35
29.27
33.88
34.10
34.30
34.92
37.42
41.49
21.01
34.92
33.99
80
32.47
EV/EBITx
39.97
41.17
47.36
52.41
56.03
58.09
62.21
59.12
58.62
63.32
33.20
59.12
57.06
7
10.81
FCF yield (avg)%
23.16
24.77
26.47
23.65
25.42
24.38
24.06
26.87
26.64
24.05
18.08
24.38
24.58
50
3.65
FCF margin%
2.17
5.01
5.96
7.04
4.84
1.91
3.78
6.51
3.56
3.82
20.00
3.78
4.33
94
1.735
FCF / Net incomex
1.268
1.243
1.322
1.300
1.390
1.391
1.507
1.478
1.384
1.377
1.557
1.391
1.380
16
28.15
ROIC%
18.46
20.84
19.94
20.99
21.25
21.26
19.78
17.73
14.75
16.23
6.71
17.73
19.86
60
10.69
Return on equity%
20.70
20.21
18.40
19.48
19.18
19.58
17.99
19.35
16.74
19.44
9.99
19.35
19.40
93
25.79
Return on assets%
23.07
25.61
23.64
26.24
27.21
29.63
30.95
32.63
33.98
34.90
22.35
32.63
28.42
67
0.28
EPS¥
0.62
0.71
0.75
0.72
0.81
0.91
0.89
0.94
1.00
1.09
0.30
5.99%
5.44%
—
4.79
EPS growth%
19.90
22.46
24.13
24.68
21.77
22.04
23.34
21.71
19.83
21.17
20.40
21.71
21.91
91
0.57
Bookvalue per sh¥
0.34
0.35
0.36
0.33
0.32
0.32
0.29
0.30
0.33
0.31
0.57
(0.58%)
(0.73%)
—
0.44
FCF per share¥
0.65
0.76
0.73
0.77
0.89
1.03
0.98
1.07
1.00
1.02
0.24
2.75%
5.05%
—
0.76
Dividend per sh¥
0.17
0.16
0.15
0.15
0.15
0.13
0.12
0.11
0.11
0.12
0.16
(4.70%)
(3.32%)
—
15.63
Div yield (avg)%
22.39
21.16
22.33
21.90
19.48
20.13
20.83
23.60
21.26
20.03
24.26
20.83
21.21
14
14.11
Payout ratio%
20.40
18.57
17.60
19.05
18.72
20.96
19.44
21.00
23.70
24.71
11.53
21.00
19.92
36
905.1
Shares (diluted)M
974.2
858.1
827.7
784.1
691.9
654.7
651.7
720.9
796.2
748.0
911.2
1.57%
(2.47%)
41
15.61
Buyback yield%
27.88
28.22
26.72
29.19
27.84
25.60
27.28
25.32
24.90
24.32
17.53
25.32
27.00
32
0.875
D/E ratiox
0.352
0.389
0.427
0.384
0.387
0.357
0.314
0.338
0.312
0.274
1.337
0.314
0.354
53
0.486
Enterprise value¥B
1.198
1.235
1.268
1.232
1.251
1.261
1.225
1.321
1.443
1.402
0.365
2.30%
2.35%
94
0.372
LT debt¥B
1.306
1.389
1.441
1.375
1.243
1.182
1.030
1.084
1.177
1.165
0.813
(1.28%)
(0.70%)
39
Revenue
¥1.819B
8.29%
1.00×
Cost of revenue
¥1.273B
8.29%
1.00×
Operating expenses
¥249.9M
8.88%
1.06×
Property and equipment
16.67%
Spread over hurdle
(4.13%)