1.528
Revenue¥B
1.249
1.324
1.413
1.488
1.600
1.744
1.848
1.941
2.117
2.291
1.686
7.44%
7.14%
51
4.08
Revenue growth%
11.20
9.91
11.02
10.75
10.58
12.74
14.45
12.77
13.12
15.44
23.27
13.12
11.97
65
15.41
Gross margin%
7.29
7.58
4.97
4.95
4.92
4.58
2.65
2.01
2.91
0.40
18.59
2.65
4.75
80
21.14
Operating margin%
17.76
20.74
21.24
19.31
17.95
19.55
17.65
16.85
13.99
12.11
14.40
16.85
17.86
31
2.73
Net margin%
24.30
21.64
23.34
24.14
25.00
25.38
25.32
25.31
23.16
23.32
21.23
25.31
24.22
31
27.44
P/E ratio (avg)x
34.36
35.86
38.58
37.47
38.39
35.40
32.69
37.76
41.79
43.74
31.48
37.76
37.62
13
32.27
EV/EBITx
29.70
30.34
32.68
34.32
33.80
36.60
33.49
32.94
32.49
29.05
21.48
32.94
32.81
46
6.35
FCF yield (avg)%
2.92
2.25
3.07
2.77
5.39
4.82
3.76
2.18
4.05
5.45
22.43
4.05
3.41
26
26.03
FCF margin%
8.72
9.92
7.02
4.91
4.93
2.16
0.40
2.34
3.08
0.74
17.47
2.16
4.00
23
0.297
FCF / Net incomex
0.317
0.330
0.390
0.417
0.402
0.403
0.407
0.413
0.404
0.408
1.324
0.407
0.403
46
12.82
ROIC%
18.61
19.97
17.55
16.30
17.19
16.11
13.16
15.87
17.99
19.42
19.26
16.11
17.37
35
7.70
Return on equity%
28.06
28.22
25.80
24.28
25.99
28.81
30.96
33.88
35.32
34.34
26.07
33.88
28.51
72
6.81
Return on assets%
25.62
28.40
25.89
26.95
29.39
26.96
28.42
29.52
28.92
30.26
10.77
28.92
28.41
45
0.26
EPS¥
0.56
0.58
0.55
0.54
0.54
0.62
0.62
0.72
0.82
0.95
0.29
11.89%
6.62%
—
22.31
EPS growth%
16.11
16.94
19.24
21.30
21.84
21.34
21.96
23.48
25.79
27.40
25.33
23.48
21.59
47
0.10
Bookvalue per sh¥
0.26
0.28
0.24
0.23
0.23
0.21
0.21
0.23
0.21
0.21
0.37
(2.04%)
(2.88%)
—
0.37
FCF per share¥
0.24
0.23
0.23
0.23
0.23
0.24
0.21
0.19
0.20
0.21
0.43
(1.96%)
(2.17%)
—
0.14
Dividend per sh¥
0.63
0.65
0.76
0.77
0.85
0.98
0.98
1.05
1.26
1.33
0.13
9.35%
9.79%
—
3.16
Div yield (avg)%
33.89
35.65
37.61
40.15
40.13
40.08
38.53
37.70
35.18
33.58
18.55
37.70
37.66
85
5.04
Payout ratio%
33.94
35.79
33.58
32.56
35.45
37.43
38.21
37.94
39.21
41.11
20.27
38.21
36.61
61
1.318
Shares (diluted)B
1.645
1.578
1.701
1.577
1.413
1.420
1.331
1.336
1.217
1.097
1.320
(4.93%)
(3.47%)
17
2.45
Buyback yield%
9.20
6.41
9.16
8.85
5.88
6.17
8.10
8.74
9.56
9.97
28.25
8.74
8.80
41
1.207
D/E ratiox
1.315
1.463
1.416
1.377
1.445
1.569
1.666
1.678
1.557
1.434
1.759
1.569
1.454
36
0.577
Enterprise value¥B
1.201
1.238
1.254
1.188
1.153
1.226
1.142
1.146
1.113
1.107
0.335
(0.80%)
(0.31%)
44
1.358
LT debt¥B
1.181
1.127
1.066
1.061
1.133
1.024
0.898
0.794
0.806
0.774
0.839
(7.34%)
(4.23%)
52
Revenue
¥2.291B
7.14%
1.00×
Cost of revenue
¥1.122B
7.46%
1.03×
Operating expenses
¥475.1M
6.90%
0.98×
Property and equipment
16.51%
Spread over hurdle
15.76%