0.879
Revenue¥B
0.706
0.750
0.776
0.813
0.846
0.904
0.962
1.003
1.051
1.077
0.954
4.94%
4.92%
54
10.13
Revenue growth%
5.76
3.51
4.34
5.56
6.29
5.90
4.97
3.34
5.36
8.36
9.97
5.36
5.46
37
28.24
Gross margin%
15.68
17.88
14.95
16.74
18.98
18.93
16.88
14.19
15.39
14.43
7.15
15.39
16.21
18
10.17
Operating margin%
30.08
29.35
32.33
34.58
36.25
36.70
35.68
32.89
35.85
36.75
25.58
35.85
35.13
44
29.47
Net margin%
0.40
0.40
0.40
0.58
1.45
3.73
5.50
4.89
4.01
3.02
15.63
4.01
2.23
50
19.49
P/E ratio (avg)x
47.76
55.09
58.64
63.03
69.06
63.92
70.59
76.72
78.39
79.21
10.18
76.72
66.49
17
21.99
EV/EBITx
11.77
12.54
12.60
12.47
13.89
15.18
17.57
19.13
20.49
19.56
17.26
19.13
14.54
8
21.25
FCF yield (avg)%
10.80
8.46
7.34
6.63
4.78
4.71
1.99
1.62
0.40
0.40
17.17
1.62
4.74
26
26.10
FCF margin%
21.03
18.77
18.28
20.71
19.98
19.48
18.38
17.30
15.37
18.20
7.15
18.20
18.57
32
0.471
FCF / Net incomex
0.657
0.634
0.667
0.603
0.587
0.609
0.627
0.574
0.543
0.557
0.178
0.574
0.606
82
13.09
ROIC%
17.62
15.03
16.52
13.65
11.15
12.95
12.44
12.43
13.75
16.35
11.03
12.95
13.70
39
6.39
Return on equity%
2.77
3.50
5.89
6.70
9.49
6.66
3.68
0.79
1.54
2.01
14.17
2.01
3.59
30
8.52
Return on assets%
14.33
12.56
9.74
11.78
8.85
11.09
10.38
12.69
13.40
10.99
2.46
11.09
11.43
49
0.41
EPS¥
1.73
1.64
1.65
1.68
1.71
1.90
2.01
2.07
2.13
2.27
0.44
5.78%
2.45%
—
28.46
EPS growth%
24.11
23.63
24.17
25.37
26.22
27.88
29.31
30.94
31.16
33.14
25.11
30.94
27.05
35
0.63
Bookvalue per sh¥
1.19
1.23
1.23
1.16
1.07
1.09
1.21
1.32
1.20
1.19
0.40
2.11%
0.34%
—
0.68
FCF per share¥
1.10
1.02
1.17
1.16
1.23
1.39
1.57
1.72
1.77
1.79
1.29
7.71%
6.44%
—
1.14
Dividend per sh¥
0.39
0.46
0.49
0.55
0.66
0.68
0.71
0.76
0.81
0.85
0.56
4.96%
8.28%
—
5.66
Div yield (avg)%
17.47
17.60
15.16
15.04
12.74
10.97
8.12
7.42
4.84
2.03
12.90
7.42
11.85
18
25.35
Payout ratio%
28.02
28.49
29.40
32.35
31.42
34.14
31.98
33.95
34.03
31.52
19.05
33.95
31.75
29
374.0
Shares (diluted)M
327.5
331.4
369.4
333.4
315.2
308.1
351.2
368.6
402.8
380.2
370.0
3.82%
1.22%
57
23.84
Buyback yield%
25.81
23.83
25.97
28.56
26.98
26.05
23.79
22.63
22.18
20.52
9.61
22.63
24.82
39
1.671
D/E ratiox
1.884
1.888
1.779
1.833
1.942
1.778
1.544
1.555
1.544
1.427
1.717
1.544
1.778
31
170.2
Enterprise value¥M
117.3
108.0
116.9
116.9
132.5
151.6
171.6
178.1
174.5
162.2
595.1
4.13%
4.76%
5
0.563
LT debt¥B
0.489
0.561
0.571
0.595
0.672
0.689
0.754
0.879
0.926
1.023
0.600
8.78%
7.83%
59
Revenue
¥1.077B
4.92%
1.00×
Cost of revenue
¥633.8M
4.91%
1.00×
Operating expenses
¥155.7M
4.53%
0.96×
Property and equipment
17.64%
Spread over hurdle
10.08%