0.800
Revenue¥B
1.465
1.533
1.616
1.678
1.759
1.855
2.004
2.120
2.238
2.365
0.888
6.11%
5.66%
23
25.21
Revenue growth%
30.04
30.59
31.88
30.88
32.53
31.19
32.22
29.35
29.81
28.51
28.25
29.81
30.73
10
23.07
Gross margin%
14.29
14.03
16.97
15.23
14.61
15.91
17.05
17.97
18.55
17.65
10.90
17.65
16.44
42
22.08
Operating margin%
23.44
23.26
25.63
23.24
20.95
23.12
21.75
19.14
21.21
21.08
12.99
21.21
22.43
30
25.61
Net margin%
21.16
22.21
19.81
17.83
17.59
18.96
16.49
19.08
21.73
20.08
27.03
19.08
19.45
84
10.23
P/E ratio (avg)x
41.31
42.82
42.05
46.35
52.51
62.51
74.14
84.07
80.43
78.66
7.522
78.66
57.51
17
8.968
EV/EBITx
19.09
20.63
22.57
22.24
22.55
23.49
23.43
21.97
22.64
22.95
23.79
22.95
22.56
31
23.91
FCF yield (avg)%
25.27
24.82
23.89
22.35
22.43
23.99
24.25
22.18
22.22
20.45
28.36
22.22
23.16
57
6.80
FCF margin%
6.49
5.77
3.93
2.42
1.50
1.31
0.40
0.40
0.40
0.40
26.13
0.40
1.40
73
0.584
FCF / Net incomex
1.676
1.817
1.930
1.811
1.680
1.645
1.688
1.862
2.109
2.106
1.377
1.862
1.814
45
21.11
ROIC%
28.50
30.70
30.73
30.63
31.50
31.59
29.37
29.00
27.36
29.92
12.26
29.37
30.27
61
26.39
Return on equity%
0.40
2.92
1.49
0.40
0.40
2.05
4.74
5.96
5.69
6.36
11.72
5.69
2.49
32
13.92
Return on assets%
20.18
22.72
20.24
19.26
20.63
21.47
18.60
21.31
23.57
23.58
19.90
21.47
20.97
73
0.53
EPS¥
0.10
0.10
0.12
0.12
0.13
0.12
0.12
0.12
0.11
0.10
0.57
(4.13%)
1.55%
—
9.13
EPS growth%
7.10
9.36
11.66
14.02
13.42
11.09
9.42
7.07
6.31
4.14
29.58
7.07
9.39
8
0.64
Bookvalue per sh¥
0.56
0.62
0.72
0.67
0.73
0.81
0.89
0.97
1.12
1.07
0.42
7.89%
7.60%
—
0.24
FCF per share¥
0.49
0.52
0.52
0.55
0.60
0.69
0.71
0.74
0.83
0.87
0.33
7.70%
6.41%
—
0.51
Dividend per sh¥
0.30
0.32
0.32
0.33
0.35
0.32
0.34
0.34
0.36
0.38
0.58
1.44%
3.18%
—
29.50
Div yield (avg)%
30.55
30.48
32.60
33.82
34.17
37.10
36.47
35.74
36.06
33.55
17.00
36.06
33.99
61
9.26
Payout ratio%
27.86
27.11
27.76
30.04
29.16
31.21
33.21
32.31
29.37
31.40
8.65
31.40
29.71
8
803.0
Shares (diluted)M
935.8
862.0
903.4
978.6
885.2
872.9
768.1
676.6
640.0
596.7
781.6
(7.59%)
(3.72%)
40
8.76
Buyback yield%
15.37
16.98
19.78
20.37
19.08
18.28
20.75
23.66
26.26
26.86
17.91
23.66
20.07
31
1.145
D/E ratiox
0.197
0.215
0.210
0.231
0.251
0.291
0.296
0.321
0.329
0.363
0.719
0.321
0.271
15
1.254
Enterprise value¥B
1.285
1.261
1.416
1.326
1.417
1.541
1.728
1.782
1.957
2.043
0.337
7.60%
5.34%
65
0.460
LT debt¥B
1.631
1.723
1.520
1.382
1.422
1.219
1.281
1.171
1.250
1.204
1.263
(3.27%)
(3.74%)
82
Revenue
¥2.365B
5.66%
1.00×
Cost of revenue
¥1.656B
5.66%
1.00×
Operating expenses
¥376.3M
5.60%
0.99×
Property and equipment
14.98%
Spread over hurdle
10.35%