1.753
Revenue¥B
2.581
2.550
2.611
2.623
2.651
2.663
2.758
2.846
2.910
2.999
1.805
2.49%
1.72%
55
8.60
Revenue growth%
18.80
17.66
18.65
19.14
16.95
15.18
15.01
13.11
12.25
13.66
3.72
13.66
16.07
74
13.75
Gross margin%
19.17
19.75
22.48
22.10
24.33
21.53
20.84
21.07
23.60
25.80
11.45
21.53
21.82
15
11.19
Operating margin%
28.18
29.22
26.80
27.45
28.35
28.65
29.26
29.94
27.67
25.90
6.98
28.65
28.26
88
28.40
Net margin%
21.71
19.52
17.41
16.41
13.57
13.84
14.09
11.17
8.45
5.62
19.15
11.17
13.97
76
29.60
P/E ratio (avg)x
17.59
16.95
15.12
15.30
16.65
16.00
16.23
14.38
14.24
12.99
10.93
14.38
15.65
21
22.96
EV/EBITx
37.59
38.12
40.44
38.69
45.59
52.40
54.80
52.10
56.97
57.99
16.63
54.80
48.85
49
26.94
FCF yield (avg)%
26.35
28.39
30.29
30.23
29.75
32.43
32.86
30.42
31.01
32.81
2.09
32.43
30.36
21
2.44
FCF margin%
7.01
7.49
4.66
6.70
7.67
7.91
8.72
9.19
8.37
10.22
14.59
8.72
7.79
30
0.869
FCF / Net incomex
0.521
0.534
0.525
0.519
0.508
0.519
0.440
0.458
0.389
0.369
1.686
0.440
0.513
95
20.69
ROIC%
17.98
15.00
13.16
15.29
16.54
16.59
14.78
13.31
15.68
15.08
23.99
15.08
15.18
43
20.97
Return on equity%
22.63
23.76
26.20
24.43
23.55
25.56
27.23
24.85
24.45
26.58
23.33
25.56
24.65
67
14.61
Return on assets%
8.82
11.28
13.41
13.63
11.77
9.15
10.15
8.32
9.34
8.18
22.87
9.15
9.74
32
0.65
EPS¥
0.26
0.29
0.26
0.24
0.24
0.24
0.23
0.23
0.21
0.20
0.66
(4.22%)
(2.62%)
—
4.49
EPS growth%
22.10
24.66
22.95
23.25
23.62
22.03
21.17
19.30
17.26
19.88
10.13
19.88
22.06
58
0.45
Bookvalue per sh¥
1.15
1.36
1.48
1.64
1.86
2.22
2.47
2.52
2.84
2.94
0.57
9.63%
11.39%
—
0.38
FCF per share¥
0.46
0.52
0.53
0.51
0.48
0.49
0.52
0.51
0.53
0.56
0.83
3.24%
3.54%
—
0.92
Dividend per sh¥
1.83
1.87
1.94
2.14
2.45
2.58
2.51
2.97
3.05
3.58
0.50
7.85%
8.50%
—
6.81
Div yield (avg)%
14.42
16.45
18.97
17.09
15.00
15.19
14.95
12.14
11.03
8.57
18.57
12.14
14.98
56
23.52
Payout ratio%
14.35
12.93
10.06
10.86
12.48
13.12
15.93
13.33
14.70
12.02
26.79
13.33
13.03
34
0.937
Shares (diluted)B
1.381
1.569
1.720
1.706
1.721
1.979
2.160
2.099
2.424
2.545
0.956
8.13%
6.17%
40
29.40
Buyback yield%
2.69
2.93
1.27
1.43
0.40
0.77
3.63
4.31
5.36
6.42
19.55
4.31
2.81
26
0.889
D/E ratiox
0.088
0.089
0.082
0.083
0.081
0.078
0.066
0.066
0.069
0.060
0.185
0.066
0.079
8
2.458
Enterprise value¥B
2.979
3.353
3.550
3.685
4.205
4.914
5.741
6.064
7.245
7.410
0.755
12.00%
10.05%
50
0.985
LT debt¥B
1.490
1.512
1.609
1.475
1.417
1.615
1.626
1.662
1.505
1.502
0.580
1.17%
(0.43%)
70
Revenue
¥2.999B
1.72%
1.00×
Cost of revenue
¥1.650B
1.95%
1.02×
Operating expenses
¥723.4M
1.61%
0.99×
Property and equipment
17.63%
Spread over hurdle
72.49%