0.685
Revenue¥B
1.076
1.158
1.229
1.306
1.401
1.459
1.585
1.651
1.795
1.941
0.725
6.75%
6.91%
65
2.08
Revenue growth%
18.12
17.61
14.87
14.21
13.82
14.28
13.22
16.07
18.66
18.36
27.26
16.07
15.47
11
23.34
Gross margin%
10.50
12.00
12.47
14.77
17.48
18.19
19.93
19.17
20.94
21.35
15.05
19.93
17.83
27
9.33
Operating margin%
5.47
5.37
4.13
3.24
5.07
4.91
5.98
3.74
6.43
7.01
10.95
5.98
5.22
27
7.65
Net margin%
15.86
15.49
12.96
13.57
14.93
14.90
16.31
17.46
18.60
17.91
5.95
17.46
15.67
61
12.86
P/E ratio (avg)x
28.92
30.83
30.12
26.80
28.02
26.11
27.07
26.72
25.79
22.88
7.564
26.11
26.93
83
7.780
EV/EBITx
16.33
15.20
16.87
18.38
19.59
19.98
21.05
18.44
17.61
16.08
25.11
18.44
18.00
19
9.93
FCF yield (avg)%
32.10
33.51
36.32
35.85
38.59
40.90
39.58
37.51
35.82
34.26
22.20
37.51
36.09
23
7.30
FCF margin%
18.79
21.58
23.56
22.16
19.48
18.63
16.63
16.81
15.88
15.45
13.06
16.63
18.71
51
1.715
FCF / Net incomex
1.233
1.226
1.154
1.306
1.289
1.231
1.301
1.330
1.363
1.361
1.237
1.330
1.295
28
2.38
ROIC%
10.43
12.40
11.59
14.40
14.54
14.98
15.77
14.35
14.27
12.35
9.16
14.35
14.31
10
3.39
Return on equity%
8.69
6.40
6.88
6.69
8.60
8.07
9.93
11.66
12.97
11.00
8.40
11.00
8.64
39
6.90
Return on assets%
7.19
8.92
8.70
8.86
9.89
7.91
8.22
5.39
2.75
5.45
3.73
5.45
8.07
63
1.03
EPS¥
2.02
2.33
2.34
2.16
2.32
2.34
2.36
2.47
2.79
2.93
1.07
4.76%
4.31%
—
3.75
EPS growth%
9.37
9.66
11.72
11.25
11.14
11.80
9.68
10.71
8.83
9.27
25.43
9.68
10.19
65
0.97
Bookvalue per sh¥
2.43
2.32
2.35
2.26
2.45
2.69
2.78
3.15
3.58
3.84
1.97
9.45%
5.50%
—
2.35
FCF per share¥
1.58
1.58
1.42
1.34
1.49
1.48
1.59
1.75
1.58
1.71
1.52
2.78%
(0.24%)
—
1.34
Dividend per sh¥
1.19
1.17
1.24
1.19
1.22
1.22
1.25
1.38
1.48
1.72
1.88
7.12%
4.03%
—
3.01
Div yield (avg)%
9.76
10.56
9.43
10.03
12.33
15.26
14.60
14.86
15.62
15.26
3.93
15.26
13.47
68
13.14
Payout ratio%
7.86
5.60
4.00
3.57
5.67
3.38
1.32
0.40
0.40
2.85
14.07
1.32
3.47
80
247.3
Shares (diluted)M
284.2
320.4
306.7
288.9
272.8
251.7
251.2
240.5
223.3
226.9
247.4
(3.62%)
(2.61%)
6
18.24
Buyback yield%
17.76
16.03
18.22
20.01
21.77
22.94
22.74
25.04
25.24
27.94
5.79
25.04
22.26
72
1.642
D/E ratiox
1.264
1.189
1.163
1.067
1.014
1.079
1.048
0.986
1.057
0.985
0.702
1.048
1.062
63
0.993
Enterprise value¥B
1.204
1.020
0.941
0.821
0.880
0.949
0.872
0.767
0.707
0.750
1.590
(3.15%)
(5.58%)
8
1.800
LT debt¥B
1.971
2.040
1.868
1.821
1.796
1.936
2.131
1.927
1.943
2.104
1.545
3.22%
(0.07%)
87
Revenue
¥1.941B
6.91%
1.00×
Cost of revenue
¥1.031B
6.88%
1.00×
Operating expenses
¥244.7M
7.52%
1.06×
Property and equipment
14.19%
Spread over hurdle
(4.25%)