0.861
Revenue¥B
1.471
1.557
1.614
1.671
1.749
1.816
1.940
2.006
2.068
2.130
0.924
4.01%
4.44%
48
3.77
Revenue growth%
1.27
3.02
3.44
4.01
3.61
6.47
6.98
4.03
5.68
8.10
3.29
6.47
4.02
15
6.92
Gross margin%
18.45
18.37
18.98
17.28
17.40
18.82
19.08
19.25
21.68
21.48
16.77
19.25
18.90
95
8.90
Operating margin%
22.77
21.54
22.36
20.08
17.95
19.46
18.83
20.53
18.52
16.77
20.09
18.83
19.77
28
23.82
Net margin%
24.65
21.90
24.21
26.76
26.53
26.15
27.65
28.20
26.40
24.84
8.70
26.40
26.28
84
33.06
P/E ratio (avg)x
11.46
12.46
13.00
12.47
12.34
14.25
15.74
18.17
19.27
20.58
37.62
18.17
13.63
15
6.780
EV/EBITx
7.856
6.754
5.873
5.610
4.877
5.177
5.609
5.141
4.807
4.751
35.38
5.141
5.393
90
22.48
FCF yield (avg)%
6.44
7.62
4.79
7.59
7.94
9.85
9.77
10.04
8.76
10.29
11.25
9.85
8.35
14
8.51
FCF margin%
4.16
1.93
1.00
1.66
0.40
0.40
1.40
3.34
4.43
4.87
17.69
3.34
1.79
61
1.781
FCF / Net incomex
1.510
1.388
1.323
1.181
1.255
1.221
1.266
1.159
1.216
1.051
0.831
1.216
1.238
92
19.29
ROIC%
16.86
16.03
14.59
16.29
18.28
20.64
18.66
18.93
20.67
23.13
14.16
20.64
18.47
53
7.15
Return on equity%
6.33
9.25
6.70
5.31
6.60
5.03
5.49
2.72
3.22
1.87
25.21
3.22
5.40
66
25.60
Return on assets%
26.96
28.75
29.82
31.21
32.78
34.50
31.85
33.94
31.48
29.79
21.40
31.85
31.35
73
2.04
EPS¥
2.78
3.10
3.12
3.36
3.33
3.20
3.66
4.03
3.78
4.42
2.15
5.80%
5.34%
—
17.64
EPS growth%
13.49
11.63
11.64
10.96
10.11
8.46
7.15
6.31
7.22
7.71
16.26
7.22
9.28
19
2.49
Bookvalue per sh¥
3.28
3.36
3.49
3.92
4.70
4.67
4.66
5.41
5.84
6.26
0.50
5.91%
8.52%
—
2.76
FCF per share¥
1.38
1.51
1.37
1.41
1.33
1.31
1.46
1.62
1.80
1.58
2.12
3.61%
0.90%
—
0.95
Dividend per sh¥
3.29
3.58
3.51
3.23
2.85
2.68
2.84
2.91
2.85
2.72
2.56
(0.97%)
(0.91%)
—
27.79
Div yield (avg)%
10.93
8.80
10.64
10.71
10.56
7.91
6.89
4.59
3.31
5.61
3.64
5.61
8.35
32
19.45
Payout ratio%
8.78
6.90
7.53
4.83
3.53
1.74
3.35
5.06
3.97
4.06
17.48
3.97
4.44
27
237.6
Shares (diluted)M
299.0
339.8
357.1
352.8
377.4
391.4
384.6
429.6
409.9
453.7
249.8
3.75%
5.06%
52
5.76
Buyback yield%
20.26
22.28
22.51
22.16
19.71
22.53
24.53
25.52
26.69
27.46
6.59
25.52
22.52
47
1.214
D/E ratiox
2.176
2.506
2.856
2.954
3.131
3.372
3.769
3.939
3.858
3.958
1.517
3.858
3.251
62
0.992
Enterprise value¥B
1.414
1.272
1.174
1.065
0.990
0.915
0.941
0.885
0.970
0.893
1.538
(2.04%)
(5.34%)
81
543.7
LT debt¥M
462.0
478.8
489.8
484.2
480.2
491.8
457.5
427.2
386.4
379.6
267.2
(4.59%)
(2.32%)
36
Revenue
¥2.130B
4.44%
1.00×
Cost of revenue
¥969.7M
3.95%
0.95×
Operating expenses
¥449.2M
5.36%
1.09×
Property and equipment
16.30%
Spread over hurdle
44.65%