0.319
Revenue¥B
0.835
0.904
0.990
1.052
1.140
1.244
1.356
1.457
1.566
1.681
0.333
8.08%
8.02%
49
9.60
Revenue growth%
17.43
15.23
17.98
18.41
19.70
19.55
19.83
17.42
15.80
12.88
18.19
17.42
17.70
72
15.33
Gross margin%
17.47
18.71
18.10
15.59
17.64
19.23
17.00
17.18
18.61
18.37
27.23
18.37
17.87
73
23.60
Operating margin%
27.09
26.25
29.00
28.88
27.38
27.07
27.34
28.79
29.35
27.98
6.73
27.98
27.68
78
23.62
Net margin%
13.11
12.81
11.65
11.43
8.81
8.43
5.84
3.89
2.87
0.98
28.57
3.89
8.62
40
32.66
P/E ratio (avg)x
44.54
44.03
43.09
49.08
50.38
58.00
63.99
66.16
69.42
66.55
14.47
66.16
54.19
38
27.31
EV/EBITx
42.27
42.76
38.39
34.62
36.63
39.98
37.00
38.71
41.32
37.09
27.95
38.71
38.55
41
4.48
FCF yield (avg)%
20.11
18.47
20.80
19.88
22.76
24.83
23.09
25.54
24.25
23.46
23.87
24.25
22.93
84
14.52
FCF margin%
22.95
24.56
22.33
24.22
25.90
24.90
24.14
26.81
28.87
30.59
11.95
26.81
24.73
91
0.964
FCF / Net incomex
0.597
0.629
0.636
0.646
0.627
0.685
0.789
0.759
0.851
0.829
0.986
0.789
0.666
51
8.37
ROIC%
30.69
32.55
34.86
37.62
37.08
38.74
40.42
42.71
40.38
39.96
12.73
40.38
38.18
77
11.75
Return on equity%
13.72
16.57
17.53
16.02
17.02
18.32
18.61
15.64
14.65
15.33
25.11
15.64
16.30
8
13.11
Return on assets%
14.76
14.26
15.27
17.86
15.73
17.59
20.10
19.68
18.55
18.71
10.82
18.71
17.73
38
1.66
EPS¥
0.41
0.48
0.54
0.55
0.58
0.65
0.69
0.66
0.65
0.63
1.73
1.80%
4.35%
—
15.14
EPS growth%
12.36
14.39
13.34
12.22
12.77
10.59
13.33
13.37
11.33
13.25
20.77
13.25
13.01
15
0.69
Bookvalue per sh¥
0.56
0.52
0.58
0.54
0.50
0.54
0.56
0.56
0.62
0.56
0.26
2.34%
0.07%
—
0.36
FCF per share¥
1.99
2.09
2.39
2.67
2.84
2.78
2.72
3.02
3.44
3.61
1.49
4.87%
7.18%
—
1.67
Dividend per sh¥
0.91
0.90
0.84
0.91
0.87
0.80
0.70
0.69
0.72
0.74
0.46
(3.14%)
(1.58%)
—
28.87
Div yield (avg)%
21.45
19.98
22.11
25.03
23.58
21.05
18.21
16.08
14.33
15.97
20.38
16.08
20.52
7
17.27
Payout ratio%
17.38
16.50
18.15
15.46
15.24
15.65
15.57
15.19
15.37
15.04
15.79
15.37
15.52
15
437.5
Shares (diluted)M
497.4
458.8
438.6
479.2
440.6
487.5
537.5
521.5
486.4
528.4
434.1
3.70%
0.66%
6
23.49
Buyback yield%
8.50
10.11
8.39
7.63
4.69
5.03
2.16
1.05
0.70
1.13
11.27
1.13
4.86
48
0.372
D/E ratiox
1.194
1.227
1.189
1.144
1.112
1.140
1.170
1.240
1.288
1.265
0.766
1.240
1.192
20
0.090
Enterprise value¥B
1.787
1.809
1.828
2.006
2.073
1.963
2.137
2.272
2.397
2.341
0.236
2.46%
3.68%
50
1.728
LT debt¥B
0.242
0.248
0.236
0.259
0.253
0.263
0.252
0.243
0.248
0.264
1.370
0.84%
1.85%
46
Revenue
¥1.681B
8.02%
1.00×
Cost of revenue
¥1.177B
8.02%
1.00×
Operating expenses
¥365.2M
8.38%
1.03×
Property and equipment
19.24%
Spread over hurdle
(3.55%)