1.686
Revenue¥B
2.529
2.607
2.678
2.747
2.884
2.951
2.999
3.062
3.178
3.249
1.853
2.41%
2.86%
71
3.00
Revenue growth%
7.13
8.44
6.73
8.25
8.77
5.84
6.23
7.33
8.93
10.84
18.77
7.33
7.79
73
8.97
Gross margin%
9.31
9.79
11.52
9.74
7.84
9.82
11.82
11.27
12.03
13.24
28.08
11.82
10.55
80
19.16
Operating margin%
8.72
9.95
12.01
11.92
14.67
12.89
10.37
7.69
7.07
8.29
29.99
8.29
10.16
43
8.25
Net margin%
9.32
9.93
8.94
10.75
10.01
11.57
11.07
8.68
8.38
7.57
5.61
8.68
9.63
55
17.56
P/E ratio (avg)x
5.226
5.238
4.979
4.418
3.973
3.423
3.254
3.102
2.863
2.820
25.37
3.102
3.698
21
34.95
EV/EBITx
58.48
57.88
61.38
70.92
79.00
79.43
93.70
103.2
123.7
145.2
36.33
103.2
79.22
91
23.62
FCF yield (avg)%
21.95
23.58
21.60
20.17
22.11
21.35
22.14
22.47
25.27
23.90
4.39
22.47
22.13
82
10.95
FCF margin%
3.33
6.07
4.68
6.14
8.14
7.69
7.33
4.71
6.37
5.05
28.61
6.37
6.10
56
0.220
FCF / Net incomex
1.659
1.623
1.804
1.875
1.969
2.089
2.289
2.281
2.640
2.885
0.516
2.289
2.029
12
15.88
ROIC%
23.93
24.39
26.04
25.51
27.30
28.25
26.90
28.15
27.26
24.50
10.19
27.26
26.47
38
18.75
Return on equity%
22.58
22.73
24.25
24.89
26.76
27.27
29.21
29.82
27.86
29.46
4.44
29.21
27.02
82
21.77
Return on assets%
28.37
30.42
31.39
34.10
31.96
33.08
32.92
31.60
30.14
30.56
19.90
31.60
31.50
9
1.18
EPS¥
1.41
1.52
1.74
1.91
2.10
2.51
2.81
3.00
2.96
3.14
1.27
8.31%
10.47%
—
13.73
EPS growth%
18.58
20.45
21.65
19.99
19.49
18.28
17.82
14.93
12.03
12.12
6.12
14.93
18.43
46
1.07
Bookvalue per sh¥
0.80
0.85
0.87
0.84
0.87
1.00
1.02
1.13
1.04
1.09
0.87
4.64%
2.43%
—
0.91
FCF per share¥
0.25
0.24
0.25
0.27
0.29
0.28
0.31
0.34
0.35
0.40
0.25
6.64%
5.32%
—
0.95
Dividend per sh¥
0.85
0.88
0.78
0.83
0.80
0.77
0.82
0.79
0.72
0.73
1.05
(1.73%)
(0.78%)
—
9.46
Div yield (avg)%
5.21
3.41
4.89
4.76
6.10
8.54
8.04
8.08
9.20
10.45
2.56
8.54
7.07
26
29.07
Payout ratio%
7.45
7.83
10.28
10.80
10.89
13.20
13.78
15.92
16.36
18.97
5.37
15.92
12.04
23
1.140
Shares (diluted)B
1.116
1.038
1.119
1.105
1.023
1.083
1.209
1.159
1.214
1.313
1.092
5.12%
1.30%
94
5.94
Buyback yield%
17.93
16.04
16.13
16.89
18.69
19.75
18.70
21.04
18.85
20.00
23.27
19.75
18.70
35
1.020
D/E ratiox
0.530
0.514
0.482
0.519
0.587
0.604
0.671
0.687
0.684
0.675
0.692
0.675
0.595
17
1.626
Enterprise value¥B
1.965
1.997
2.136
1.935
1.708
1.908
1.738
1.763
1.734
1.600
2.073
(1.29%)
(2.51%)
67
1.743
LT debt¥B
2.174
2.215
2.526
2.426
2.537
2.779
2.893
3.001
3.426
3.684
0.671
7.75%
5.36%
26
Revenue
¥3.249B
2.86%
1.00×
Cost of revenue
¥1.646B
3.09%
1.02×
Operating expenses
¥582.7M
2.86%
1.00×
Property and equipment
18.35%
Spread over hurdle
13.02%