0.772
Revenue¥B
0.865
0.931
1.010
1.083
1.138
1.224
1.322
1.375
1.460
1.545
0.798
6.30%
6.39%
80
12.15
Revenue growth%
13.12
15.97
16.64
17.38
18.09
17.80
19.82
18.60
19.34
19.68
19.38
19.34
17.95
12
17.38
Gross margin%
1.90
1.86
2.16
2.79
3.84
1.75
2.42
3.24
0.40
2.17
12.80
2.17
2.16
24
24.20
Operating margin%
0.81
2.45
3.57
5.78
7.78
9.81
9.22
10.00
7.71
7.95
15.22
9.22
7.75
12
29.11
Net margin%
22.71
20.80
21.33
23.20
20.57
18.55
16.71
15.48
16.00
14.78
7.46
16.00
19.56
50
11.81
P/E ratio (avg)x
31.08
35.40
35.30
35.48
35.36
35.30
35.65
38.78
36.15
35.28
9.597
35.65
35.38
90
21.42
EV/EBITx
13.69
13.62
15.28
15.05
16.50
16.68
15.34
14.31
14.84
14.29
10.99
14.84
14.94
29
7.63
FCF yield (avg)%
28.21
27.10
26.67
26.93
27.07
28.89
29.13
29.61
31.53
28.58
19.28
29.13
28.39
11
12.27
FCF margin%
5.13
4.79
7.12
7.26
5.28
5.88
4.71
2.01
1.33
0.40
6.04
2.01
4.96
43
0.420
FCF / Net incomex
1.025
1.066
1.130
1.112
1.082
1.015
0.987
1.005
0.942
0.849
0.805
0.987
1.020
62
15.87
ROIC%
22.81
21.56
22.22
21.34
19.13
21.39
18.78
19.12
16.80
14.19
23.20
18.78
20.24
89
10.81
Return on equity%
0.40
2.63
5.23
4.69
5.27
2.92
5.66
6.77
9.31
6.71
20.99
6.71
5.25
5
13.46
Return on assets%
1.80
1.07
0.89
2.31
0.40
0.40
0.40
3.11
1.79
0.62
17.03
0.62
0.98
51
2.22
EPS¥
7.06
7.05
6.86
7.69
7.79
8.51
8.96
10.13
12.11
12.83
2.27
10.49%
8.05%
—
27.10
EPS growth%
28.40
31.14
30.85
32.07
34.32
32.42
29.87
29.12
30.98
30.02
10.62
30.02
30.91
64
5.32
Bookvalue per sh¥
6.59
7.22
7.46
8.32
9.53
10.46
11.24
11.52
11.20
12.22
2.39
5.09%
8.13%
—
4.72
FCF per share¥
6.28
6.81
7.10
7.62
7.24
7.01
7.13
6.70
6.34
6.37
5.76
(2.52%)
1.01%
—
1.22
Dividend per sh¥
2.62
2.68
2.38
2.10
1.90
1.65
1.59
1.57
1.70
1.45
6.19
(5.32%)
(6.87%)
—
6.73
Div yield (avg)%
14.01
11.91
10.93
11.66
10.70
8.46
7.22
9.87
11.94
12.06
20.95
9.87
11.29
30
2.44
Payout ratio%
18.35
18.32
16.75
19.43
20.13
20.47
20.85
18.17
20.34
20.62
2.34
20.47
19.78
85
189.1
Shares (diluted)M
280.3
291.1
327.7
318.1
372.1
382.6
406.8
433.2
426.9
496.8
188.6
5.95%
6.69%
57
22.76
Buyback yield%
14.35
15.83
16.56
17.17
14.68
14.77
14.25
13.90
13.49
13.65
15.83
13.90
14.52
91
1.308
D/E ratiox
1.535
1.492
1.484
1.496
1.579
1.832
2.133
2.190
2.462
2.403
0.847
2.190
1.705
39
0.319
Enterprise value¥B
1.746
1.688
1.922
1.993
2.173
2.067
2.249
2.417
2.559
2.574
0.815
3.45%
5.30%
52
0.519
LT debt¥B
2.552
2.862
3.040
3.234
3.513
4.114
3.893
4.214
4.439
4.551
0.209
5.32%
7.40%
83
Revenue
¥1.545B
6.39%
1.00×
Cost of revenue
¥699.3M
6.27%
0.99×
Operating expenses
¥370.1M
6.30%
0.99×
Property and equipment
18.31%
Spread over hurdle
55.41%