0.956
Revenue¥B
1.404
1.517
1.638
1.734
1.809
1.937
2.048
2.152
2.307
2.493
1.026
6.62%
6.78%
54
13.38
Revenue growth%
6.78
6.20
4.62
4.49
4.13
3.96
5.98
6.51
5.58
3.90
10.94
5.58
5.10
14
13.94
Gross margin%
13.13
13.08
13.04
13.22
14.01
16.20
15.29
14.37
13.08
15.35
17.46
15.29
13.61
14
25.86
Operating margin%
8.19
10.59
10.16
8.21
7.26
8.22
10.38
10.85
8.17
5.66
12.71
8.22
8.21
83
21.66
Net margin%
10.90
8.70
9.22
9.34
9.53
11.13
12.57
14.22
13.86
12.26
23.91
12.57
11.02
64
17.51
P/E ratio (avg)x
11.36
12.31
13.46
15.34
17.64
19.91
19.41
17.95
16.95
17.57
35.11
17.95
17.26
28
6.833
EV/EBITx
29.66
28.31
31.35
28.62
29.25
32.53
30.56
30.35
31.85
35.30
6.769
31.85
30.46
21
21.06
FCF yield (avg)%
31.86
29.32
28.19
28.78
26.59
23.67
26.45
29.18
27.53
30.17
10.21
27.53
28.49
27
16.06
FCF margin%
24.17
21.43
20.94
22.92
24.15
26.75
24.61
25.85
24.08
22.36
10.99
24.61
24.12
24
0.561
FCF / Net incomex
0.980
0.915
1.017
1.133
1.003
0.897
0.931
0.932
1.011
0.947
1.080
0.932
0.964
7
4.48
ROIC%
27.93
25.62
23.59
24.86
27.62
25.05
23.38
26.04
28.32
30.49
21.43
26.04
25.83
25
8.28
Return on equity%
16.96
15.72
17.20
18.82
16.48
15.09
17.48
19.20
16.89
16.53
22.29
16.89
16.92
29
2.02
Return on assets%
11.70
10.43
7.74
7.63
8.35
10.03
9.55
10.14
11.07
12.55
23.55
10.14
10.09
12
1.77
EPS¥
0.67
0.65
0.67
0.61
0.59
0.60
0.59
0.54
0.49
0.50
1.92
(3.31%)
(3.28%)
—
28.76
EPS growth%
16.94
15.92
15.59
17.60
18.62
18.70
16.20
15.25
13.66
14.62
3.16
15.25
16.06
54
0.63
Bookvalue per sh¥
1.61
1.65
1.59
1.50
1.38
1.28
1.25
1.36
1.47
1.46
0.99
1.19%
(0.38%)
—
1.35
FCF per share¥
1.24
1.30
1.27
1.20
1.30
1.34
1.49
1.62
1.72
1.80
1.11
6.81%
5.02%
—
0.92
Dividend per sh¥
0.82
0.72
0.72
0.67
0.65
0.60
0.52
0.47
0.47
0.41
1.49
(8.61%)
(7.84%)
—
13.10
Div yield (avg)%
22.26
21.80
24.17
22.52
22.22
21.43
21.13
21.43
23.32
21.99
8.71
21.43
22.10
27
3.95
Payout ratio%
23.58
23.01
23.58
23.97
23.10
21.81
20.63
19.42
21.49
22.88
6.54
21.49
22.94
19
822.7
Shares (diluted)M
669.1
716.5
737.7
670.5
682.4
729.9
699.6
749.3
664.0
676.7
840.0
(0.17%)
(0.42%)
16
21.26
Buyback yield%
20.34
18.45
16.12
17.95
15.92
14.77
13.91
16.44
13.51
15.85
7.10
14.77
16.02
33
1.698
D/E ratiox
1.402
1.270
1.299
1.453
1.586
1.692
1.557
1.405
1.485
1.512
1.782
1.512
1.469
77
1,177
Enterprise value¥M
250.8
275.9
287.4
289.0
267.6
250.4
259.2
275.2
304.6
330.2
901.0
4.29%
3.27%
24
1.412
LT debt¥B
0.929
0.929
0.905
0.953
0.888
0.961
0.959
0.872
0.916
0.945
1.047
1.25%
0.60%
33
Revenue
¥2.493B
6.78%
1.00×
Cost of revenue
¥1.666B
6.87%
1.01×
Operating expenses
¥355.8M
6.49%
0.97×
Property and equipment
15.85%
Spread over hurdle
(2.74%)