0.913
Revenue¥B
1.003
1.078
1.132
1.207
1.278
1.331
1.421
1.471
1.512
1.599
1.021
4.59%
5.17%
63
11.76
Revenue growth%
6.79
7.08
9.56
12.30
10.43
9.05
7.39
7.61
5.06
2.89
7.30
7.39
7.50
33
17.27
Gross margin%
22.42
20.86
22.71
20.33
21.96
21.84
24.73
26.31
23.90
21.79
9.85
23.90
22.19
17
3.47
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.50
0.40
2.54
3.38
2.42
3.76
2.42
0.40
85
12.26
Net margin%
29.68
27.12
28.54
29.68
30.63
32.53
34.92
33.44
32.55
30.35
10.60
32.55
30.49
29
19.55
P/E ratio (avg)x
31.89
38.09
38.45
42.98
51.15
61.84
68.61
80.40
87.79
86.04
6.067
80.40
56.49
66
29.07
EV/EBITx
36.05
41.57
43.12
47.79
49.09
48.52
48.14
45.13
50.72
51.84
11.16
48.52
47.97
80
20.20
FCF yield (avg)%
16.28
17.34
16.09
14.91
13.20
11.95
11.02
12.16
14.11
16.49
12.81
12.16
14.51
8
25.66
FCF margin%
16.69
15.02
15.93
18.87
16.76
19.60
19.59
21.53
18.63
21.46
12.63
19.60
18.75
48
0.556
FCF / Net incomex
0.924
1.009
0.996
0.942
0.964
1.054
1.072
0.977
0.929
0.885
1.725
0.977
0.970
31
29.09
ROIC%
18.61
20.61
22.68
23.65
24.79
25.08
23.94
22.31
21.96
20.49
13.70
22.31
22.49
94
28.38
Return on equity%
17.33
19.00
21.68
18.75
17.62
19.49
17.49
17.74
20.04
21.00
7.38
19.49
18.87
85
5.91
Return on assets%
25.86
27.87
26.37
24.90
24.94
25.36
27.20
27.13
25.12
22.74
19.76
25.36
25.61
28
1.20
EPS¥
1.79
1.56
1.44
1.37
1.26
1.37
1.27
1.36
1.34
1.17
1.24
(1.52%)
(4.08%)
—
21.08
EPS growth%
19.63
17.73
16.20
14.61
16.91
18.65
15.94
18.66
20.89
20.08
2.97
18.66
18.19
74
1.16
Bookvalue per sh¥
1.51
1.64
1.66
1.61
1.73
1.63
1.55
1.48
1.33
1.39
1.46
(4.27%)
(2.05%)
—
1.16
FCF per share¥
1.76
1.70
1.69
1.87
1.69
1.82
1.92
2.15
2.40
2.17
0.72
5.20%
1.82%
—
1.04
Dividend per sh¥
3.12
3.60
4.05
4.60
4.59
4.48
4.80
5.77
6.06
6.15
1.99
6.05%
7.39%
—
21.26
Div yield (avg)%
32.64
30.30
28.90
31.64
30.68
33.66
31.30
31.59
29.00
31.75
18.38
31.59
31.44
43
3.79
Payout ratio%
7.09
5.14
5.85
6.96
8.85
6.55
9.48
11.61
12.65
11.76
15.61
11.61
7.97
58
408.5
Shares (diluted)M
421.1
438.6
404.8
395.1
349.8
382.2
344.1
357.0
350.3
307.4
406.0
(2.55%)
(2.59%)
42
7.21
Buyback yield%
7.02
4.22
5.21
5.57
6.14
3.18
2.36
2.34
1.23
1.16
26.93
2.34
3.70
46
1.172
D/E ratiox
0.808
0.751
0.761
0.728
0.745
0.663
0.656
0.650
0.661
0.705
0.414
0.661
0.716
39
0.910
Enterprise value¥B
1.437
1.649
1.908
1.937
2.193
2.452
2.394
2.496
2.346
2.399
0.699
1.81%
5.03%
36
0.184
LT debt¥B
0.969
1.069
1.059
1.013
0.986
0.931
0.863
0.876
0.889
0.846
0.595
(3.03%)
(1.21%)
93
Revenue
¥1.599B
5.17%
1.00×
Cost of revenue
¥1.120B
5.17%
1.00×
Operating expenses
¥283.2M
4.96%
0.98×
Property and equipment
16.82%
Spread over hurdle
(0.09%)