1.119
Revenue¥B
0.745
0.802
0.879
0.942
0.998
1.058
1.146
1.259
1.371
1.507
1.203
8.58%
7.95%
32
20.85
Revenue growth%
6.53
8.18
6.63
9.52
8.04
9.80
9.21
9.09
9.21
11.18
23.44
9.21
9.15
54
27.99
Gross margin%
28.54
30.01
29.87
29.54
31.22
33.88
35.84
33.33
30.67
30.13
22.58
33.33
30.40
28
19.15
Operating margin%
31.70
29.84
29.02
28.99
30.99
31.42
32.90
34.58
35.75
36.98
8.22
34.58
31.56
7
5.65
Net margin%
22.94
23.11
20.99
19.74
21.23
22.24
22.28
20.43
22.38
23.28
14.21
22.28
22.26
28
29.15
P/E ratio (avg)x
15.41
14.18
14.74
15.86
16.63
18.03
19.62
17.27
17.07
17.43
6.516
17.43
16.85
30
23.87
EV/EBITx
45.92
50.08
52.77
62.67
68.86
71.38
81.12
83.59
93.81
98.70
7.996
83.59
70.12
88
7.95
FCF yield (avg)%
23.29
24.00
23.21
21.46
23.78
24.40
27.28
27.16
24.83
26.06
11.50
26.06
24.20
49
11.01
FCF margin%
18.68
18.26
17.43
19.77
19.41
22.02
20.95
22.05
20.41
20.59
19.38
20.95
20.09
95
0.101
FCF / Net incomex
0.334
0.358
0.401
0.478
0.528
0.610
0.706
0.721
0.781
0.892
0.178
0.721
0.569
79
28.81
ROIC%
26.67
26.74
27.11
27.24
27.68
28.37
27.32
27.98
25.05
22.92
8.03
27.32
27.18
6
9.97
Return on equity%
26.71
26.57
23.92
25.47
26.60
27.38
28.42
29.84
27.78
26.00
5.69
27.78
26.65
83
2.29
Return on assets%
17.84
20.29
20.63
20.72
19.66
18.01
15.13
12.17
12.80
12.83
25.29
12.83
17.92
75
1.06
EPS¥
0.95
1.03
1.09
1.30
1.33
1.42
1.48
1.50
1.79
1.78
1.13
6.03%
8.32%
—
3.79
EPS growth%
5.43
3.55
0.86
0.40
0.40
3.14
5.83
5.53
2.61
0.92
17.63
3.14
2.87
92
0.63
Bookvalue per sh¥
1.18
1.25
1.33
1.46
1.46
1.64
1.71
1.98
1.86
1.96
1.13
6.01%
4.80%
—
1.19
FCF per share¥
0.82
0.76
0.79
0.77
0.69
0.63
0.65
0.60
0.54
0.54
1.19
(4.78%)
(5.05%)
—
0.57
Dividend per sh¥
1.43
1.41
1.37
1.45
1.55
1.64
1.64
1.71
2.01
2.35
0.72
8.70%
6.34%
—
28.43
Div yield (avg)%
19.80
18.82
19.32
21.37
19.83
17.17
18.50
16.58
17.82
16.50
9.11
17.17
18.66
49
19.26
Payout ratio%
26.99
25.77
23.35
22.18
23.37
24.04
22.78
22.86
23.01
23.59
3.46
23.01
23.36
71
700.0
Shares (diluted)M
741.7
802.9
754.8
656.3
667.8
602.4
621.5
641.5
695.7
653.1
683.7
(0.44%)
(1.44%)
51
4.78
Buyback yield%
7.41
8.86
11.16
13.22
14.69
13.34
14.34
11.36
8.51
10.37
20.50
11.36
11.26
94
1.174
D/E ratiox
0.950
0.914
0.919
0.985
0.897
0.906
0.879
0.918
0.926
0.842
0.713
0.906
0.916
32
0.225
Enterprise value¥B
1.774
1.909
1.795
1.640
1.575
1.718
1.649
1.630
1.663
1.695
0.667
1.47%
0.26%
52
1.749
LT debt¥B
1.705
1.758
1.681
1.590
1.565
1.510
1.351
1.254
1.259
1.166
0.866
(5.72%)
(4.56%)
59
Revenue
¥1.507B
7.95%
1.00×
Cost of revenue
¥1.055B
7.95%
1.00×
Operating expenses
¥263.7M
7.97%
1.00×
Property and equipment
14.08%
Spread over hurdle
(2.49%)