0.299
Revenue¥B
0.845
0.912
0.963
1.006
1.063
1.157
1.228
1.330
1.397
1.490
0.321
6.99%
6.67%
56
22.01
Revenue growth%
23.80
22.45
20.62
19.40
17.74
19.69
22.22
20.08
21.69
20.43
11.92
20.43
20.52
11
23.08
Gross margin%
9.31
8.75
8.37
7.96
9.14
9.83
7.25
9.68
12.67
13.90
12.12
9.83
9.23
65
17.08
Operating margin%
3.84
1.01
0.40
0.40
0.40
0.40
0.40
1.96
0.40
0.40
9.47
0.40
0.40
72
21.95
Net margin%
16.54
14.98
14.71
15.79
13.12
10.87
9.72
6.98
6.51
8.83
27.13
8.83
12.00
75
29.51
P/E ratio (avg)x
13.08
11.50
11.46
11.01
9.516
9.263
9.226
9.772
10.30
9.021
13.04
9.263
10.03
35
26.81
EV/EBITx
32.49
35.50
36.16
37.67
35.05
35.15
37.22
38.62
40.02
42.39
23.66
38.62
36.69
31
12.21
FCF yield (avg)%
28.99
28.83
26.98
28.68
26.59
25.09
23.10
21.26
23.90
22.96
9.83
23.10
25.84
26
20.91
FCF margin%
17.54
17.48
18.69
19.73
18.29
18.06
15.34
13.78
10.93
10.27
12.61
13.78
17.51
58
0.538
FCF / Net incomex
2.353
2.373
2.652
2.923
3.386
3.373
3.767
3.937
4.006
4.690
0.210
3.937
3.379
61
26.56
ROIC%
26.96
28.44
30.21
29.32
28.14
29.56
29.94
29.91
27.48
29.72
3.79
29.72
29.44
68
5.01
Return on equity%
15.12
16.98
18.15
20.12
19.80
21.52
23.24
25.14
24.98
26.05
24.55
24.98
20.82
75
24.66
Return on assets%
14.72
15.18
14.00
11.27
12.33
14.21
17.19
19.49
20.61
19.53
12.21
19.49
14.95
34
0.43
EPS¥
0.72
0.68
0.74
0.78
0.76
0.85
1.00
1.05
1.07
1.20
0.46
9.61%
6.94%
—
2.24
EPS growth%
13.48
11.14
13.31
11.99
13.79
16.51
18.10
17.88
16.17
14.15
17.72
16.51
13.97
36
0.57
Bookvalue per sh¥
1.54
1.61
1.72
1.52
1.43
1.25
1.33
1.26
1.40
1.35
0.38
(1.03%)
(2.22%)
—
2.03
FCF per share¥
1.55
1.66
1.76
1.71
1.57
1.53
1.51
1.40
1.23
1.18
1.58
(5.47%)
(3.11%)
—
2.53
Dividend per sh¥
1.24
1.33
1.27
1.23
1.22
1.08
1.20
1.31
1.37
1.49
1.04
4.18%
0.72%
—
6.82
Div yield (avg)%
18.83
19.82
21.60
20.40
22.74
23.34
24.09
22.55
24.14
25.69
4.59
24.09
22.64
11
2.35
Payout ratio%
6.86
6.01
4.06
1.29
1.75
2.13
2.34
4.94
3.07
2.16
13.49
2.34
2.70
53
314.9
Shares (diluted)M
317.1
315.4
306.1
292.6
305.2
340.4
350.1
369.3
384.4
384.8
315.1
4.74%
1.55%
81
28.44
Buyback yield%
23.38
21.80
21.65
24.52
24.52
21.84
21.46
20.77
22.42
20.98
26.24
21.46
21.82
33
0.969
D/E ratiox
1.656
1.577
1.575
1.659
1.839
1.941
1.723
1.655
1.841
1.691
0.996
1.723
1.675
88
1,014
Enterprise value¥M
328.2
348.4
376.6
378.4
413.2
449.1
456.3
496.4
513.5
539.4
649.6
5.47%
6.09%
13
0.382
LT debt¥B
0.949
0.966
0.979
0.977
0.970
0.981
1.030
1.149
1.082
1.134
0.406
3.17%
3.23%
64
Revenue
¥1.490B
6.67%
1.00×
Cost of revenue
¥722.2M
6.78%
1.01×
Operating expenses
¥332.1M
6.38%
0.97×
Property and equipment
22.82%
Goodwill & intangibles
13.31%
Spread over hurdle
30.94%