0.221
Revenue¥B
1.010
1.086
1.137
1.191
1.269
1.352
1.446
1.529
1.646
1.770
0.233
6.88%
6.32%
35
20.90
Revenue growth%
24.75
27.68
27.89
25.22
22.81
21.88
18.94
19.13
21.59
23.40
25.77
21.59
23.10
22
11.74
Gross margin%
11.33
11.55
10.47
11.84
9.24
9.39
12.11
10.23
11.57
14.52
8.25
11.57
11.44
51
18.84
Operating margin%
11.48
12.84
15.57
13.99
16.38
15.39
14.40
17.27
17.97
18.97
29.20
17.27
15.48
29
4.38
Net margin%
13.49
15.48
17.72
16.46
15.34
15.67
13.55
12.56
15.38
16.61
10.47
15.38
15.43
78
22.39
P/E ratio (avg)x
13.58
13.10
13.90
15.52
16.30
16.41
17.09
17.95
20.82
21.84
21.99
17.95
16.36
27
6.122
EV/EBITx
28.28
29.85
33.91
38.01
41.35
43.36
41.82
46.29
46.14
52.43
14.99
46.14
41.59
89
21.44
FCF yield (avg)%
4.52
3.55
5.47
3.43
2.02
2.09
4.25
5.46
4.53
3.10
13.56
4.25
3.90
43
18.14
FCF margin%
26.73
24.19
25.87
27.20
29.63
31.31
28.68
26.42
24.93
24.78
14.67
26.42
26.57
55
0.680
FCF / Net incomex
1.048
1.043
0.989
1.032
1.004
1.004
0.896
0.955
0.945
0.946
0.567
0.946
0.996
89
27.35
ROIC%
22.60
22.41
20.98
19.23
19.98
19.30
18.38
17.20
18.05
17.96
4.33
18.05
19.27
90
3.28
Return on equity%
13.89
12.44
10.61
10.61
8.91
10.07
11.54
12.30
14.46
17.01
17.94
12.30
11.92
16
28.44
Return on assets%
8.79
6.22
7.95
6.34
5.96
6.13
6.11
4.09
2.01
0.40
19.04
4.09
6.12
52
4.72
EPS¥
1.95
2.07
2.10
2.32
2.50
2.26
2.31
2.12
2.00
2.15
5.01
(2.99%)
1.75%
—
9.35
EPS growth%
12.66
11.18
10.56
12.26
11.20
11.11
13.98
11.45
9.80
7.01
19.88
11.11
11.19
71
0.93
Bookvalue per sh¥
8.16
8.65
9.65
11.39
12.07
11.49
12.84
13.51
15.66
16.80
1.34
6.83%
7.58%
—
2.31
FCF per share¥
6.91
8.14
9.72
11.65
11.63
12.45
12.37
13.26
14.31
17.28
4.75
8.24%
9.44%
—
2.61
Dividend per sh¥
9.68
10.53
11.85
11.48
11.09
11.65
13.65
12.93
12.25
12.19
1.59
1.90%
2.90%
—
18.46
Div yield (avg)%
25.87
28.15
26.68
24.46
23.94
24.36
24.22
23.94
24.24
21.66
21.59
24.22
24.30
5
3.25
Payout ratio%
8.87
11.83
12.05
14.72
15.80
17.97
15.92
14.66
17.25
19.02
23.89
17.25
15.26
48
220.5
Shares (diluted)M
212.4
199.2
203.7
210.4
194.8
209.2
192.7
215.6
223.2
220.4
213.6
2.50%
(0.31%)
38
11.95
Buyback yield%
23.08
22.44
20.26
22.46
24.09
21.11
22.30
21.95
22.27
20.55
11.22
21.95
22.28
60
1.527
D/E ratiox
0.511
0.468
0.411
0.383
0.408
0.441
0.431
0.375
0.352
0.315
0.574
0.375
0.409
32
0.780
Enterprise value¥B
0.917
0.895
0.855
0.818
0.783
0.794
0.835
0.779
0.674
0.720
1.463
(1.66%)
(2.11%)
50
0.624
LT debt¥B
1.525
1.727
1.695
1.863
2.186
2.246
2.228
2.600
3.023
3.091
0.232
7.17%
7.75%
42
Revenue
¥1.770B
6.32%
1.00×
Cost of revenue
¥1.020B
6.26%
0.99×
Operating expenses
¥419.7M
6.24%
0.99×
Property and equipment
16.07%
Spread over hurdle
(6.34%)