1.237
Revenue¥B
1.485
1.539
1.551
1.608
1.670
1.691
1.727
1.747
1.763
1.783
1.374
1.31%
1.87%
95
23.60
Revenue growth%
12.11
10.21
11.98
12.13
13.57
16.20
18.57
17.49
17.71
15.33
26.91
17.49
14.45
16
22.73
Gross margin%
25.99
24.78
26.35
23.99
26.54
25.82
22.91
21.32
23.03
21.10
13.41
22.91
24.39
56
22.13
Operating margin%
18.25
21.10
20.91
23.82
24.40
26.42
27.46
25.51
27.46
26.46
25.11
26.46
24.95
70
18.77
Net margin%
22.12
24.88
25.64
26.67
25.43
24.65
26.02
25.35
27.10
25.05
7.59
25.35
25.39
63
6.627
P/E ratio (avg)x
31.85
32.61
33.71
35.30
31.63
29.93
33.01
36.96
34.26
35.22
14.16
34.26
33.36
45
19.98
EV/EBITx
10.85
9.939
9.476
10.76
11.97
11.37
12.75
12.98
11.89
11.30
35.04
11.89
11.34
83
15.02
FCF yield (avg)%
18.45
16.82
15.39
15.00
17.93
15.45
13.52
16.07
14.55
13.66
9.11
14.55
15.42
14
8.46
FCF margin%
33.29
33.69
32.69
33.10
33.96
31.72
32.17
32.94
32.32
34.31
18.05
32.32
33.02
40
0.904
FCF / Net incomex
0.166
0.187
0.184
0.203
0.222
0.224
0.207
0.194
0.186
0.180
1.174
0.194
0.191
68
7.03
ROIC%
2.43
4.60
5.28
2.53
2.59
4.42
4.80
4.94
7.18
6.73
23.49
4.94
4.70
22
24.81
Return on equity%
30.12
32.83
35.33
36.60
39.31
38.46
41.42
44.11
47.06
44.53
4.00
44.11
38.88
64
14.99
Return on assets%
9.59
9.04
11.55
9.16
6.87
6.16
6.55
7.87
10.34
10.62
21.61
7.87
9.10
37
0.75
EPS¥
2.24
2.64
2.96
3.33
3.34
3.76
4.09
4.14
4.12
4.48
0.78
6.06%
7.14%
—
6.15
EPS growth%
7.70
7.41
4.73
2.38
1.98
0.40
0.40
0.40
0.40
1.90
19.43
0.40
1.94
40
0.47
Bookvalue per sh¥
1.37
1.26
1.24
1.15
1.28
1.15
1.20
1.16
1.15
1.23
0.53
(0.79%)
(1.73%)
—
1.22
FCF per share¥
0.66
0.67
0.72
0.76
0.90
1.01
1.21
1.22
1.41
1.65
1.52
12.94%
9.22%
—
1.50
Dividend per sh¥
1.10
1.05
1.03
1.02
1.03
1.01
1.12
1.03
1.12
1.14
0.26
2.06%
1.04%
—
23.25
Div yield (avg)%
3.13
0.60
0.40
0.40
1.38
0.40
0.40
1.32
3.52
3.69
28.36
1.32
0.96
72
26.45
Payout ratio%
12.01
10.52
8.13
8.01
7.91
8.68
8.41
8.50
6.95
7.44
12.78
8.41
8.27
18
502.7
Shares (diluted)M
730.7
780.3
754.9
747.8
797.2
847.1
981.7
989.5
996.5
996.7
512.7
4.57%
2.77%
11
24.66
Buyback yield%
10.29
8.06
5.84
7.21
7.88
5.45
7.92
10.63
9.35
7.02
16.09
7.92
7.90
26
1.362
D/E ratiox
2.234
2.462
2.882
2.893
3.295
3.569
3.450
3.359
3.318
3.648
0.583
3.450
3.307
49
0.457
Enterprise value¥B
2.673
2.492
2.403
2.417
2.681
2.752
2.776
3.094
2.999
2.993
1.240
2.23%
0.76%
12
0.565
LT debt¥B
2.008
1.921
1.856
1.957
1.971
1.869
1.757
1.857
1.939
2.243
2.125
2.61%
1.53%
68
Revenue
¥1.783B
1.87%
1.00×
Cost of revenue
¥1.144B
1.67%
0.98×
Operating expenses
¥299.7M
2.19%
1.03×
Property and equipment
16.77%
Spread over hurdle
(0.48%)