0.093
Revenue¥B
0.990
1.011
1.010
1.027
1.046
1.062
1.065
1.076
1.083
1.085
0.098
0.74%
0.86%
83
22.88
Revenue growth%
11.07
11.44
11.64
10.61
8.39
10.94
13.74
12.68
14.50
14.31
13.04
13.74
11.54
43
26.74
Gross margin%
20.81
20.99
23.68
24.49
24.59
24.85
24.56
24.72
24.24
22.20
15.07
24.56
24.36
76
18.98
Operating margin%
27.33
29.07
30.76
31.13
32.51
33.19
33.85
33.17
31.65
33.85
25.10
33.19
32.08
81
6.61
Net margin%
25.02
23.51
21.47
23.21
25.12
26.40
27.09
29.89
32.77
34.33
6.85
29.89
25.76
7
28.24
P/E ratio (avg)x
29.15
29.08
31.01
32.68
35.88
38.56
37.32
41.00
43.48
47.51
31.30
41.00
36.60
84
34.02
EV/EBITx
47.61
47.55
50.87
54.36
60.28
68.44
80.75
95.67
102.1
98.99
23.22
95.67
64.36
68
21.81
FCF yield (avg)%
7.67
7.38
5.67
4.98
5.88
7.48
7.96
7.39
5.87
8.16
18.46
7.48
7.38
25
29.33
FCF margin%
18.80
17.14
14.87
12.44
14.88
15.11
15.15
17.06
14.31
13.32
10.18
15.11
14.99
12
0.720
FCF / Net incomex
1.026
1.152
1.131
1.066
1.093
0.981
1.069
1.042
0.970
1.044
0.158
1.042
1.055
50
15.75
ROIC%
25.14
26.63
24.71
23.84
26.08
24.97
23.41
24.15
26.84
29.07
3.48
24.97
25.05
13
6.82
Return on equity%
5.10
3.48
3.71
4.03
2.60
4.75
7.12
8.75
6.23
6.45
12.00
6.45
4.92
65
28.78
Return on assets%
30.95
33.37
35.46
36.22
33.30
34.57
35.47
38.43
39.34
38.25
8.71
38.25
35.46
78
1.56
EPS¥
1.01
1.16
1.18
1.11
1.14
1.09
1.01
1.12
1.05
1.15
1.74
0.09%
2.20%
—
2.70
EPS growth%
12.18
14.35
16.27
19.10
18.53
17.19
20.14
17.74
19.12
17.34
15.08
17.74
17.54
8
1.58
Bookvalue per sh¥
1.41
1.32
1.35
1.19
1.30
1.44
1.45
1.45
1.41
1.26
0.40
(0.67%)
(0.33%)
—
1.49
FCF per share¥
2.34
2.61
3.09
3.26
3.40
3.99
4.35
5.10
5.38
6.09
1.47
12.32%
11.20%
—
1.05
Dividend per sh¥
0.93
0.99
0.91
0.89
0.94
0.88
0.81
0.93
0.88
0.96
0.74
0.45%
0.92%
—
21.14
Div yield (avg)%
25.60
22.89
23.40
22.21
25.17
24.41
26.13
28.26
27.59
30.34
21.81
27.59
25.39
77
8.98
Payout ratio%
21.33
20.68
17.87
17.11
18.35
16.50
16.83
18.45
17.97
18.63
12.53
17.97
18.16
6
224.9
Shares (diluted)M
467.7
475.5
565.8
554.2
663.5
664.9
751.1
849.6
893.9
984.2
230.3
8.20%
9.30%
57
28.21
Buyback yield%
11.92
13.29
13.08
11.89
10.68
10.21
9.43
12.19
11.49
9.36
5.71
10.21
11.69
10
1.438
D/E ratiox
1.674
1.649
1.845
2.088
2.054
2.356
2.336
2.399
2.403
2.558
0.566
2.399
2.212
30
182.9
Enterprise value¥M
437.7
396.9
411.4
395.7
442.7
420.6
379.5
431.7
401.6
395.6
418.4
(2.23%)
(0.41%)
81
0.595
LT debt¥B
0.689
0.764
0.811
0.786
0.840
0.908
0.896
0.916
0.941
1.053
0.728
4.63%
4.20%
48
Revenue
¥1.085B
0.86%
1.00×
Cost of revenue
¥463.3M
0.45%
0.96×
Operating expenses
¥244.1M
1.37%
1.05×
Property and equipment
15.91%
Spread over hurdle
52.93%