0.907
Revenue¥B
0.832
0.902
0.982
1.056
1.152
1.239
1.310
1.427
1.508
1.603
0.992
6.83%
7.29%
50
17.55
Revenue growth%
9.95
10.87
7.99
9.76
8.81
9.55
11.43
14.09
12.28
14.10
28.75
12.28
10.41
11
2.11
Gross margin%
7.19
7.93
10.26
9.84
9.66
6.68
8.84
11.00
12.79
13.44
17.18
11.00
9.75
68
23.91
Operating margin%
25.48
25.97
24.03
21.73
19.11
16.53
17.00
19.25
20.23
19.22
12.97
19.22
19.74
16
8.24
Net margin%
13.62
16.28
14.96
12.54
14.44
17.21
15.63
12.98
14.63
16.19
24.09
15.63
14.80
27
16.48
P/E ratio (avg)x
30.87
34.61
31.87
29.57
29.60
27.18
27.29
28.79
30.93
32.50
18.55
28.79
30.23
21
11.96
EV/EBITx
6.379
6.153
6.566
6.698
5.821
5.677
5.913
6.123
5.583
4.977
37.26
5.677
6.018
72
29.53
FCF yield (avg)%
21.96
22.71
20.86
20.34
17.60
18.97
16.15
15.59
13.79
13.71
26.73
15.59
18.28
50
28.61
FCF margin%
12.07
14.44
15.00
17.95
15.63
17.76
16.84
18.11
19.55
18.13
24.54
18.11
17.30
7
0.780
FCF / Net incomex
0.296
0.305
0.329
0.304
0.265
0.242
0.259
0.243
0.224
0.222
1.409
0.242
0.262
11
14.16
ROIC%
13.85
12.19
10.95
11.89
12.21
10.10
9.94
8.08
7.53
10.39
21.05
9.94
10.67
27
14.53
Return on equity%
25.71
28.28
30.60
31.79
31.33
31.01
28.57
29.98
29.42
30.52
11.83
29.98
30.25
80
28.72
Return on assets%
30.80
32.05
32.81
31.10
31.47
33.67
32.04
33.38
34.39
33.71
18.12
33.67
32.43
87
3.21
EPS¥
4.93
5.20
5.69
5.54
5.32
5.41
5.91
6.63
7.27
6.85
3.36
5.18%
2.90%
—
12.58
EPS growth%
13.63
14.75
15.81
16.57
18.51
19.73
20.29
23.05
26.01
28.63
9.60
23.05
19.12
61
3.23
Bookvalue per sh¥
4.78
5.64
6.09
6.83
6.57
7.03
6.88
6.72
6.45
6.27
4.20
(0.93%)
4.01%
—
2.01
FCF per share¥
1.60
1.44
1.37
1.34
1.28
1.20
1.10
1.07
1.17
1.06
3.00
(3.75%)
(3.83%)
—
3.75
Dividend per sh¥
1.60
1.64
1.64
1.69
1.81
1.81
1.82
2.07
2.13
2.20
1.87
3.99%
3.66%
—
19.78
Div yield (avg)%
19.95
22.84
24.84
26.76
28.74
27.40
28.78
28.68
28.99
31.28
13.68
28.78
28.04
43
18.41
Payout ratio%
32.47
32.92
33.43
34.60
33.26
33.29
31.27
32.14
30.57
28.77
28.63
31.27
32.70
6
141.0
Shares (diluted)M
149.0
171.9
187.7
199.7
220.8
246.4
276.7
310.7
326.9
312.7
144.5
7.21%
7.86%
58
15.38
Buyback yield%
4.45
2.14
0.40
0.40
1.88
0.40
0.40
2.42
5.37
8.31
6.65
2.42
2.01
30
0.917
D/E ratiox
0.206
0.218
0.249
0.258
0.249
0.235
0.220
0.245
0.224
0.242
0.375
0.235
0.239
6
1.147
Enterprise value¥B
0.963
1.061
1.014
0.990
1.040
1.121
0.990
1.063
1.114
1.162
1.035
2.24%
2.88%
34
0.816
LT debt¥B
1.012
0.924
0.866
0.836
0.792
0.739
0.767
0.776
0.833
0.737
1.282
(1.45%)
(2.52%)
68
Revenue
¥1.603B
7.29%
1.00×
Cost of revenue
¥748.9M
7.40%
1.01×
Operating expenses
¥356.1M
7.39%
1.01×
Property and equipment
18.73%
Spread over hurdle
22.94%