0.572
Revenue¥B
0.778
0.837
0.922
1.015
1.128
1.224
1.355
1.495
1.610
1.742
0.601
9.09%
9.37%
44
26.49
Revenue growth%
14.19
15.86
16.65
16.94
15.78
18.10
18.24
21.08
18.94
17.74
21.74
18.24
17.34
86
22.83
Gross margin%
18.41
19.42
16.72
16.31
15.92
13.35
10.46
8.73
10.11
10.22
11.79
10.22
14.63
29
17.15
Operating margin%
7.98
7.50
4.88
2.87
4.54
5.35
4.02
2.80
4.43
2.48
20.12
4.02
4.49
8
21.80
Net margin%
2.47
1.66
4.05
3.77
1.85
1.20
0.41
0.40
3.32
6.12
27.15
1.20
2.16
65
7.695
P/E ratio (avg)x
71.95
77.45
89.93
90.05
91.04
92.61
91.05
99.27
113.6
128.6
30.02
99.27
91.05
49
35.29
EV/EBITx
36.32
38.70
37.30
40.27
36.77
35.85
39.66
35.87
33.24
34.21
30.93
35.85
36.54
5
23.99
FCF yield (avg)%
21.73
23.87
24.33
26.06
28.76
27.72
27.36
24.93
24.46
24.08
10.64
24.93
24.70
24
24.11
FCF margin%
3.92
6.61
6.01
4.47
4.12
5.35
3.25
4.54
6.04
4.78
11.11
4.78
4.66
74
1.730
FCF / Net incomex
0.513
0.533
0.588
0.628
0.684
0.664
0.731
0.818
0.840
0.952
0.594
0.818
0.674
63
19.14
ROIC%
10.14
8.40
9.67
8.04
6.78
5.71
8.10
7.74
8.60
10.53
5.55
8.10
8.25
7
11.93
Return on equity%
8.51
6.96
6.07
4.51
6.76
5.20
6.97
7.08
9.97
12.95
14.22
7.08
6.96
79
3.82
Return on assets%
8.14
10.40
11.89
9.59
7.70
4.71
6.30
8.86
9.60
10.83
26.43
8.86
9.22
60
1.33
EPS¥
1.52
1.76
1.99
2.07
2.17
2.27
2.64
2.75
3.24
3.46
1.39
9.74%
8.14%
—
10.46
EPS growth%
28.53
26.59
29.12
26.23
28.30
30.82
28.62
26.85
23.93
21.28
27.39
26.85
27.58
44
0.87
Bookvalue per sh¥
2.48
2.45
2.53
2.55
2.38
2.30
2.34
2.14
2.27
2.01
2.53
(3.28%)
(2.16%)
—
0.52
FCF per share¥
1.36
1.33
1.37
1.30
1.28
1.20
1.12
1.22
1.33
1.40
1.20
1.93%
1.29%
—
1.82
Dividend per sh¥
1.47
1.37
1.45
1.45
1.36
1.44
1.39
1.36
1.40
1.52
1.06
2.28%
0.78%
—
26.45
Div yield (avg)%
19.28
20.15
22.73
23.23
21.16
18.77
19.76
20.04
18.65
18.31
17.25
18.77
19.90
5
19.04
Payout ratio%
31.44
34.29
31.45
31.11
29.54
28.55
28.62
31.09
31.36
31.85
17.28
31.09
31.24
21
250.1
Shares (diluted)M
312.8
355.2
329.3
375.5
355.7
325.0
308.1
305.8
340.7
348.7
241.5
(0.39%)
1.15%
48
16.85
Buyback yield%
11.81
11.68
9.80
10.81
11.75
10.14
10.22
7.95
5.61
3.93
27.45
7.95
10.18
66
1.266
D/E ratiox
0.394
0.458
0.535
0.629
0.732
0.750
0.883
0.868
0.948
1.101
1.500
0.883
0.741
62
0.595
Enterprise value¥B
1.615
1.688
1.571
1.693
1.873
1.854
1.945
1.890
1.932
2.131
0.312
2.61%
2.53%
64
0.152
LT debt¥B
0.773
0.792
0.845
0.915
0.912
1.059
1.035
1.142
1.085
1.068
1.623
3.22%
4.64%
68
Revenue
¥1.742B
9.37%
1.00×
Cost of revenue
¥1.023B
9.24%
0.99×
Operating expenses
¥179.8M
8.82%
0.95×
Goodwill & intangibles
21.16%
Property and equipment
18.85%
Spread over hurdle
(1.55%)