0.105
Revenue¥B
0.723
0.783
0.824
0.857
0.913
0.984
1.046
1.104
1.185
1.247
0.112
6.45%
6.35%
61
20.74
Revenue growth%
15.22
12.50
10.23
10.98
9.26
9.69
6.71
5.63
4.13
6.27
8.46
6.27
9.47
74
21.18
Gross margin%
15.09
14.97
17.20
14.82
13.63
12.24
12.64
12.98
11.52
12.49
29.51
12.49
13.31
52
26.89
Operating margin%
18.91
18.31
21.28
22.70
25.06
26.09
24.90
27.70
25.07
24.86
24.89
25.07
24.88
49
8.95
Net margin%
7.03
8.13
6.08
3.89
1.03
0.40
3.03
1.69
3.43
5.06
24.75
3.03
3.66
56
17.27
P/E ratio (avg)x
30.66
33.27
35.22
33.50
34.86
34.46
34.32
34.88
38.19
39.75
17.77
34.88
34.66
39
24.13
EV/EBITx
22.45
20.97
22.09
23.68
25.31
25.76
24.48
24.84
26.32
24.79
9.831
24.84
24.63
71
14.83
FCF yield (avg)%
8.00
8.50
6.71
7.14
7.16
8.04
10.12
11.98
11.45
9.21
20.39
10.12
8.27
62
5.94
FCF margin%
13.53
14.08
15.61
14.18
14.12
12.78
15.66
12.82
13.67
12.25
22.45
12.82
13.88
26
1.052
FCF / Net incomex
0.983
1.008
0.857
0.829
0.854
0.738
0.675
0.610
0.565
0.569
0.787
0.610
0.784
22
12.38
ROIC%
12.38
12.30
13.24
10.63
13.00
13.56
11.84
10.30
11.12
12.71
8.77
11.84
12.34
19
15.30
Return on equity%
8.08
9.57
9.54
9.80
10.22
11.28
10.69
11.62
8.74
8.81
7.95
10.69
9.69
48
14.50
Return on assets%
14.63
15.80
15.90
12.99
14.50
12.15
11.92
12.07
10.56
9.74
5.84
11.92
12.57
48
1.33
EPS¥
2.30
2.25
2.48
2.43
2.42
2.64
3.12
3.04
3.01
3.04
1.41
4.66%
3.10%
—
6.95
EPS growth%
11.37
8.39
9.60
8.48
8.77
7.13
5.76
7.82
7.70
7.34
9.26
7.34
8.10
90
0.68
Bookvalue per sh¥
1.10
1.11
1.02
0.99
0.89
0.95
0.95
0.83
0.86
0.93
1.77
0.80%
(1.85%)
—
0.84
FCF per share¥
1.59
1.83
1.96
2.29
2.72
3.11
3.10
3.37
3.77
3.69
1.91
6.27%
10.69%
—
0.66
Dividend per sh¥
1.79
1.62
1.67
1.78
1.69
1.46
1.29
1.19
1.03
1.12
1.61
(7.86%)
(5.41%)
—
27.43
Div yield (avg)%
19.76
21.81
20.82
20.51
18.35
16.31
17.70
14.86
15.55
18.46
5.83
16.31
18.41
26
8.13
Payout ratio%
5.67
6.23
5.56
2.71
3.42
3.33
3.49
1.92
2.12
0.40
4.63
2.12
3.37
75
293.3
Shares (diluted)M
248.9
262.2
242.1
234.9
239.3
239.3
214.2
217.2
219.8
238.0
291.9
(0.11%)
(1.01%)
39
19.17
Buyback yield%
9.61
8.84
6.05
8.55
10.40
7.42
5.26
6.85
4.90
5.25
25.39
5.26
7.14
16
0.121
D/E ratiox
1.841
1.717
1.972
2.195
2.361
2.719
3.161
3.437
3.587
3.928
0.359
3.437
2.540
35
0.873
Enterprise value¥B
0.775
0.806
0.765
0.811
0.847
0.875
0.827
0.822
0.924
1.038
0.419
4.17%
2.41%
92
1,188
LT debt¥M
342.2
347.7
379.3
387.7
364.4
329.1
327.2
302.3
300.2
311.9
552.2
(3.07%)
0.36%
33
Revenue
¥1.247B
6.35%
1.00×
Cost of revenue
¥873.0M
6.35%
1.00×
Operating expenses
¥180.7M
6.13%
0.98×
Property and equipment
16.79%
Spread over hurdle
(1.60%)