1.591
Revenue¥B
2.113
2.159
2.257
2.283
2.275
2.312
2.331
2.338
2.359
2.464
1.760
1.61%
1.81%
66
9.88
Revenue growth%
27.21
29.01
27.16
27.46
29.07
28.79
30.13
28.76
27.19
27.65
2.81
28.76
28.21
28
25.60
Gross margin%
6.05
4.95
3.84
4.93
6.05
3.86
2.64
5.41
8.21
5.94
14.82
5.41
5.18
76
29.37
Operating margin%
21.97
22.23
20.61
18.13
17.80
20.72
22.25
24.69
26.75
27.16
25.90
24.69
22.10
36
29.60
Net margin%
18.16
15.66
17.94
19.87
21.35
19.75
19.40
18.78
17.78
17.86
9.89
18.78
18.47
88
20.32
P/E ratio (avg)x
34.98
37.68
36.65
35.57
39.75
36.33
32.24
28.99
29.27
25.94
35.92
29.27
35.27
11
17.43
EV/EBITx
28.86
26.08
26.74
27.71
29.15
25.43
26.32
28.13
25.48
28.02
35.04
26.32
27.23
58
13.48
FCF yield (avg)%
13.18
11.41
14.05
14.26
16.51
17.08
16.41
19.05
18.13
16.17
16.42
17.08
16.29
90
16.12
FCF margin%
9.24
8.42
5.46
6.49
8.62
6.93
6.88
5.90
4.43
5.74
4.56
5.90
6.69
45
0.269
FCF / Net incomex
1.082
1.155
1.196
1.073
1.167
1.036
1.149
1.159
1.139
1.127
0.315
1.139
1.144
50
6.64
ROIC%
24.39
24.26
25.12
24.58
21.90
23.12
21.81
19.05
16.42
17.89
8.25
19.05
22.51
35
25.29
Return on equity%
9.05
11.88
10.37
9.10
8.90
11.29
13.74
16.26
14.52
16.23
5.92
14.52
11.58
31
17.66
Return on assets%
13.49
12.93
9.94
8.39
7.20
9.57
8.13
7.06
4.37
2.05
21.20
7.06
8.26
44
1.08
EPS¥
1.06
1.17
1.22
1.39
1.31
1.32
1.25
1.23
1.22
1.16
1.12
(2.36%)
2.19%
—
25.28
EPS growth%
12.43
13.30
15.13
16.55
16.27
14.18
13.49
10.69
10.54
10.41
28.61
10.69
13.39
25
0.17
Bookvalue per sh¥
1.15
1.28
1.40
1.54
1.59
1.52
1.46
1.55
1.71
1.72
1.22
1.54%
5.09%
—
0.69
FCF per share¥
0.27
0.30
0.30
0.28
0.28
0.31
0.29
0.27
0.27
0.27
0.37
(1.23%)
(1.40%)
—
0.23
Dividend per sh¥
1.37
1.50
1.63
1.63
1.84
2.02
2.12
2.19
2.17
2.52
1.27
6.45%
7.81%
—
21.16
Div yield (avg)%
19.23
19.23
19.01
17.09
17.82
15.15
16.58
18.34
17.09
17.81
5.60
17.09
17.81
33
22.14
Payout ratio%
15.88
14.07
13.14
14.47
12.50
11.90
10.33
10.72
12.47
11.12
14.94
11.12
12.49
67
852.7
Shares (diluted)M
580.7
589.5
531.3
532.3
514.6
463.9
406.4
399.9
423.3
405.9
854.8
(4.63%)
(4.15%)
30
20.67
Buyback yield%
10.76
8.24
8.12
10.58
10.36
8.76
8.22
9.61
10.82
11.84
9.06
9.61
9.99
8
0.693
D/E ratiox
2.258
2.249
2.524
2.863
3.030
3.483
3.280
3.807
4.133
4.282
0.794
3.807
3.155
59
1.628
Enterprise value¥B
0.660
0.667
0.680
0.615
0.652
0.656
0.624
0.640
0.556
0.524
1.203
(4.28%)
(2.79%)
59
341.9
LT debt¥M
599.9
600.2
649.6
659.3
592.2
633.3
670.3
575.0
601.2
516.9
292.2
(2.68%)
(2.81%)
82
Revenue
¥2.464B
1.81%
1.00×
Cost of revenue
¥1.682B
1.92%
1.01×
Operating expenses
¥489.6M
1.26%
0.95×
Property and equipment
16.55%
Spread over hurdle
19.85%