0.415
Revenue¥B
2.591
2.756
2.944
3.123
3.279
3.345
3.497
3.610
3.806
3.963
0.439
3.86%
4.80%
60
20.76
Revenue growth%
9.51
11.85
12.43
11.86
9.78
9.31
8.77
8.11
10.88
10.89
3.32
9.31
10.33
17
26.65
Gross margin%
7.78
10.38
7.76
7.70
7.10
8.03
7.70
9.94
12.74
11.15
27.79
9.94
7.90
39
10.67
Operating margin%
18.91
16.74
14.03
15.84
16.94
15.80
13.80
14.39
14.90
16.65
27.16
14.90
15.82
33
8.06
Net margin%
5.26
2.76
2.51
0.40
0.40
1.60
4.58
1.82
1.12
0.40
9.14
1.60
1.71
26
18.85
P/E ratio (avg)x
11.18
12.02
13.26
13.99
15.46
16.84
15.52
14.29
13.64
14.35
9.335
14.35
14.14
19
8.613
EV/EBITx
38.96
36.85
36.16
39.31
44.34
45.89
47.73
51.64
56.08
53.71
23.87
51.64
45.12
28
25.22
FCF yield (avg)%
15.77
18.49
16.51
18.94
16.36
17.15
14.86
13.88
16.10
16.00
6.19
16.00
16.23
55
17.97
FCF margin%
10.22
8.21
10.72
10.20
11.97
9.12
7.54
7.52
9.30
12.25
16.60
9.12
9.75
47
0.269
FCF / Net incomex
0.754
0.710
0.641
0.572
0.519
0.507
0.458
0.467
0.501
0.466
1.141
0.467
0.513
84
3.11
ROIC%
13.01
14.19
13.52
14.87
13.15
15.86
14.46
14.57
12.42
15.22
5.51
14.57
14.33
80
23.96
Return on equity%
22.51
19.87
17.46
19.74
20.04
19.05
16.95
16.93
15.24
16.73
25.84
16.93
18.25
7
26.35
Return on assets%
19.20
20.06
19.23
21.31
21.54
24.50
21.57
19.53
17.30
14.63
13.47
19.53
19.79
91
7.92
EPS¥
5.64
5.75
6.70
7.14
7.43
7.32
8.05
8.00
8.93
8.79
8.42
3.42%
6.00%
—
21.37
EPS growth%
2.66
1.66
2.25
0.40
0.87
0.40
1.38
0.87
2.96
4.37
25.95
1.38
1.52
48
4.35
Bookvalue per sh¥
5.27
6.00
6.19
6.32
6.74
8.01
9.37
9.48
11.33
13.01
3.54
14.04%
10.33%
—
6.95
FCF per share¥
2.64
2.76
2.63
2.43
2.30
2.42
2.71
2.97
2.72
2.83
6.96
4.23%
0.54%
—
6.50
Dividend per sh¥
3.21
3.46
3.50
3.84
3.84
4.35
5.08
5.72
5.53
6.51
3.31
11.14%
6.99%
—
9.73
Div yield (avg)%
15.57
16.49
18.66
18.72
17.07
19.87
17.38
16.75
15.14
17.35
25.40
17.35
17.21
47
4.98
Payout ratio%
18.41
19.11
18.62
17.80
17.20
16.69
19.55
21.90
19.02
18.15
12.46
19.02
18.51
32
129.8
Shares (diluted)M
158.2
174.9
192.7
206.0
218.0
228.7
242.3
228.9
223.2
207.6
132.2
(0.98%)
3.57%
79
18.32
Buyback yield%
32.09
31.88
33.04
32.28
35.16
34.22
35.24
34.52
32.83
35.25
3.59
34.52
33.63
51
1.558
D/E ratiox
0.288
0.256
0.226
0.221
0.239
0.254
0.265
0.233
0.207
0.181
0.208
0.233
0.236
13
0.769
Enterprise value¥B
0.850
0.877
0.906
0.902
0.971
1.041
1.091
1.022
1.062
1.088
3.103
2.31%
3.43%
22
1.857
LT debt¥B
1.405
1.619
1.858
2.133
2.318
2.483
2.386
2.793
3.299
3.653
2.935
9.53%
11.98%
37
Revenue
¥3.963B
4.80%
1.00×
Cost of revenue
¥2.423B
4.74%
0.99×
Operating expenses
¥829.9M
5.74%
1.09×
Property and equipment
15.86%
Spread over hurdle
57.49%