0.851
Revenue¥B
2.454
2.465
2.539
2.607
2.590
2.639
2.653
2.609
2.591
2.635
0.879
0.34%
0.62%
54
17.70
Revenue growth%
9.36
7.77
7.58
10.31
11.70
13.27
16.25
16.72
18.17
18.64
14.08
16.72
12.49
29
24.54
Gross margin%
26.74
29.26
30.23
30.17
27.24
29.94
28.05
29.78
29.20
26.59
21.40
29.20
29.23
51
8.35
Operating margin%
25.95
23.77
26.63
23.77
21.85
19.10
19.09
19.04
18.92
19.70
4.18
19.09
20.77
18
20.87
Net margin%
3.69
6.30
9.14
6.29
8.49
6.48
5.33
6.38
3.58
2.97
12.68
5.33
6.30
72
31.81
P/E ratio (avg)x
51.15
59.19
57.38
60.75
60.96
59.21
61.43
70.43
70.52
70.14
25.49
70.14
60.85
66
27.02
EV/EBITx
20.90
19.82
18.46
16.50
16.02
15.07
16.87
18.76
20.67
21.77
14.06
18.76
18.61
22
20.42
FCF yield (avg)%
9.62
8.75
10.65
12.26
12.77
10.89
8.22
5.73
2.98
3.10
25.02
5.73
9.18
77
9.13
FCF margin%
25.76
23.27
20.73
20.79
18.71
20.32
22.49
23.67
26.60
28.07
19.42
23.67
22.88
81
1.025
FCF / Net incomex
1.633
1.558
1.506
1.454
1.623
1.534
1.599
1.469
1.338
1.454
1.284
1.469
1.520
40
5.17
ROIC%
20.82
21.18
19.06
19.28
17.22
17.21
14.26
11.72
10.97
12.85
11.50
12.85
17.22
44
6.09
Return on equity%
31.29
31.61
31.47
32.65
32.90
35.88
37.40
37.58
38.03
40.87
21.35
37.58
34.39
29
25.06
Return on assets%
3.35
5.08
3.68
0.85
0.82
0.40
0.40
0.40
0.40
0.40
9.30
0.40
0.61
92
9.38
EPS¥
2.88
3.02
3.34
3.21
3.53
3.67
4.17
4.51
4.69
4.50
9.66
4.98%
5.00%
—
3.87
EPS growth%
25.28
27.83
30.24
30.22
32.23
34.57
32.80
30.54
30.48
29.17
4.59
30.54
30.36
67
9.06
Bookvalue per sh¥
3.55
4.04
3.88
4.21
4.41
4.89
4.49
5.03
4.70
5.16
9.39
3.21%
4.66%
—
6.79
FCF per share¥
3.44
3.11
2.93
3.18
2.94
2.92
3.01
3.27
3.07
3.07
7.84
0.93%
(1.98%)
—
5.86
Dividend per sh¥
8.90
8.87
9.19
10.35
10.43
10.98
10.89
10.47
10.05
10.41
8.80
(0.04%)
0.81%
—
20.06
Div yield (avg)%
13.65
16.09
15.00
13.08
12.94
12.65
13.77
14.08
15.80
17.12
27.46
14.08
13.93
86
11.71
Payout ratio%
23.49
24.53
22.22
23.15
22.35
19.39
20.33
20.53
23.13
25.97
6.15
20.53
22.74
71
251.4
Shares (diluted)M
408.7
406.1
454.7
504.0
529.5
508.5
498.0
466.3
442.9
422.5
242.6
(4.42%)
1.43%
53
9.44
Buyback yield%
15.83
18.31
16.35
13.92
12.69
9.98
10.56
11.29
11.17
11.58
6.39
11.17
12.14
43
0.327
D/E ratiox
0.151
0.144
0.152
0.137
0.131
0.131
0.138
0.136
0.138
0.127
0.538
0.136
0.138
24
2.265
Enterprise value¥B
0.353
0.330
0.348
0.360
0.377
0.381
0.362
0.394
0.391
0.359
2.231
(1.02%)
(0.94%)
17
1.155
LT debt¥B
1.239
1.304
1.339
1.452
1.588
1.695
1.730
1.731
1.723
1.991
2.731
4.62%
6.32%
33
Revenue
¥2.635B
0.62%
1.00×
Cost of revenue
¥1.844B
0.62%
1.00×
Operating expenses
¥562.5M
(0.04%)
0.94×
Property and equipment
16.61%
Spread over hurdle
(4.15%)