0.128
Revenue¥B
1.568
1.661
1.819
1.988
2.186
2.336
2.496
2.713
2.978
3.207
0.142
7.97%
8.54%
12
26.20
Revenue growth%
8.17
10.64
13.20
15.54
17.99
17.25
17.47
17.63
14.98
15.18
15.73
17.25
15.36
16
19.07
Gross margin%
23.97
25.91
25.47
24.82
25.19
25.74
26.21
23.45
21.54
20.86
25.94
23.45
25.00
68
5.37
Operating margin%
22.64
23.66
24.71
24.09
24.97
24.57
23.78
25.23
28.08
27.90
16.26
25.23
24.64
76
19.26
Net margin%
28.26
26.79
26.20
25.85
23.74
25.47
23.37
24.88
22.98
21.74
12.08
23.37
25.18
35
36.90
P/E ratio (avg)x
41.97
40.20
45.31
45.68
50.17
56.34
54.68
51.05
50.53
49.47
7.078
51.05
49.82
58
36.45
EV/EBITx
15.58
16.39
18.39
19.23
22.59
24.38
27.69
27.77
33.72
40.86
17.81
27.77
23.48
39
10.55
FCF yield (avg)%
8.62
9.20
11.85
11.60
12.31
11.55
12.31
12.38
15.21
15.78
23.89
12.38
12.08
86
24.74
FCF margin%
15.42
17.45
14.59
15.43
16.69
18.00
16.59
17.72
15.93
14.55
16.72
16.59
16.26
45
0.228
FCF / Net incomex
0.210
0.205
0.237
0.259
0.309
0.306
0.350
0.392
0.392
0.448
0.903
0.392
0.307
35
19.45
ROIC%
26.72
25.20
25.40
23.58
26.57
26.56
26.23
28.90
31.76
31.94
29.08
28.90
26.57
32
23.49
Return on equity%
11.80
12.52
11.70
12.07
10.17
7.53
10.50
12.97
15.38
13.56
8.00
12.97
11.93
67
5.90
Return on assets%
1.93
2.71
2.82
3.71
4.55
6.86
6.85
8.97
6.69
8.19
9.52
6.86
5.62
64
1.09
EPS¥
1.97
2.32
2.33
2.59
3.03
3.25
3.43
4.01
4.34
4.44
1.17
7.97%
8.14%
—
20.55
EPS growth%
26.22
28.61
31.29
28.64
25.83
27.66
25.73
26.98
26.74
26.15
9.40
26.74
26.86
6
0.48
Bookvalue per sh¥
0.58
0.60
0.71
0.81
0.90
0.90
0.90
0.93
0.98
1.07
0.27
3.50%
5.95%
—
1.15
FCF per share¥
1.67
1.74
1.95
2.10
2.28
2.67
2.80
3.00
3.21
3.42
0.89
8.46%
7.48%
—
1.08
Dividend per sh¥
0.73
0.73
0.78
0.86
0.83
0.93
1.08
1.19
1.15
1.20
0.49
7.59%
6.44%
—
3.63
Div yield (avg)%
24.67
23.90
25.43
25.41
26.39
24.86
23.05
20.47
23.33
26.02
21.38
23.33
24.77
13
14.00
Payout ratio%
27.97
27.50
29.76
30.35
28.15
27.74
26.51
28.24
25.26
23.39
22.90
26.51
27.85
58
1.128
Shares (diluted)B
0.866
0.783
0.709
0.707
0.646
0.577
0.603
0.622
0.617
0.582
1.082
(2.05%)
(3.83%)
70
9.02
Buyback yield%
16.59
17.10
18.17
18.05
15.53
15.07
15.15
18.04
15.25
12.79
17.30
15.15
16.06
49
0.223
D/E ratiox
0.452
0.400
0.343
0.307
0.289
0.315
0.344
0.329
0.317
0.335
0.444
0.329
0.332
70
2.354
Enterprise value¥B
0.805
0.796
0.801
0.861
0.853
0.965
1.147
1.100
1.229
1.311
1.687
8.98%
5.17%
26
2.448
LT debt¥B
3.350
3.563
4.078
4.295
4.357
4.420
4.500
4.468
4.945
5.440
1.901
4.54%
6.18%
78
Revenue
¥3.207B
8.54%
1.00×
Cost of revenue
¥1.923B
8.39%
0.99×
Operating expenses
¥492.1M
8.04%
0.96×
Property and equipment
16.31%
Spread over hurdle
85.64%