0.806
Revenue¥B
1.050
1.068
1.065
1.089
1.110
1.139
1.145
1.152
1.166
1.171
0.851
1.08%
1.11%
6
6.03
Revenue growth%
25.97
27.20
30.13
29.15
29.47
26.85
26.01
25.52
26.83
25.52
13.98
26.01
26.84
64
13.41
Gross margin%
20.81
22.60
20.10
22.47
19.84
20.07
19.09
17.26
19.04
18.15
28.85
19.04
19.96
65
13.58
Operating margin%
10.79
13.64
14.65
16.69
14.93
12.09
9.95
9.66
9.20
7.81
5.10
9.66
11.44
79
24.53
Net margin%
11.87
9.35
10.21
12.52
9.88
9.99
12.68
14.38
16.00
16.17
22.53
14.38
12.20
34
24.79
P/E ratio (avg)x
58.59
62.90
68.96
75.83
79.84
90.41
103.8
109.5
112.2
121.7
14.24
109.5
85.13
10
9.516
EV/EBITx
28.56
29.67
29.33
33.14
37.63
37.80
40.91
45.51
48.97
49.38
16.94
45.51
37.71
65
13.45
FCF yield (avg)%
1.83
3.28
3.28
4.32
1.33
4.26
1.65
2.78
0.78
3.27
13.51
2.78
3.02
56
12.54
FCF margin%
3.94
1.11
1.15
3.06
4.66
2.78
4.53
5.85
7.74
5.80
28.76
5.80
4.23
94
1.257
FCF / Net incomex
1.835
1.964
1.889
1.805
1.715
2.019
1.939
2.093
2.184
2.524
0.144
2.093
1.952
87
9.86
ROIC%
25.14
26.50
24.50
25.03
25.91
26.24
24.30
22.43
22.28
23.66
21.57
23.66
24.76
30
28.12
Return on equity%
12.20
11.87
10.15
11.31
13.93
15.73
13.36
11.74
14.14
11.80
23.40
13.36
12.04
58
8.66
Return on assets%
25.28
22.84
22.64
23.90
21.00
23.32
26.23
23.89
26.53
23.89
28.45
23.89
23.89
73
0.82
EPS¥
0.57
0.62
0.68
0.77
0.85
0.87
0.86
0.84
0.85
0.90
0.84
1.11%
4.88%
—
4.95
EPS growth%
22.58
23.68
25.23
24.87
25.79
25.22
22.83
22.22
19.42
19.71
15.50
22.22
23.26
74
1.32
Bookvalue per sh¥
1.68
1.70
1.70
1.84
1.89
1.70
1.87
2.05
2.08
2.03
1.07
1.47%
2.31%
—
1.93
FCF per share¥
0.37
0.40
0.36
0.34
0.29
0.31
0.26
0.27
0.23
0.24
1.87
(3.70%)
(5.27%)
—
1.90
Dividend per sh¥
0.42
0.42
0.42
0.46
0.44
0.48
0.45
0.51
0.53
0.61
2.36
6.76%
5.35%
—
12.83
Div yield (avg)%
25.15
27.70
29.88
27.39
28.23
29.80
32.36
30.22
32.73
33.52
27.83
32.36
29.84
90
27.38
Payout ratio%
28.22
30.54
29.73
26.81
27.57
26.69
25.92
27.78
29.12
27.19
19.42
27.19
27.67
80
344.1
Shares (diluted)M
454.5
444.0
411.1
442.2
480.2
507.5
554.5
539.0
501.0
466.9
346.5
(0.56%)
1.76%
77
12.88
Buyback yield%
14.03
15.11
13.55
12.24
9.60
8.21
10.51
8.67
10.05
11.41
21.11
10.05
10.96
90
1.559
D/E ratiox
0.358
0.365
0.357
0.413
0.399
0.422
0.484
0.512
0.526
0.511
1.747
0.511
0.417
40
0.543
Enterprise value¥B
0.839
0.929
0.878
0.859
0.842
0.893
1.007
0.977
1.134
1.308
0.441
9.19%
6.19%
26
0.141
LT debt¥B
1.197
1.272
1.471
1.598
1.896
1.806
2.101
2.004
2.225
2.115
0.900
2.21%
6.97%
69
Revenue
¥1.171B
1.11%
1.00×
Cost of revenue
¥692.0M
1.24%
1.01×
Operating expenses
¥245.4M
0.45%
0.94×
Property and equipment
15.41%
Return on capital
109.52%
Spread over hurdle
99.89%