1.356
Revenue¥B
0.638
0.694
0.748
0.815
0.860
0.908
0.994
1.061
1.160
1.237
1.461
7.54%
7.55%
88
12.04
Revenue growth%
22.48
22.43
25.27
25.81
23.26
24.81
26.59
24.14
24.04
22.68
12.28
24.14
24.09
17
21.19
Gross margin%
12.88
12.86
12.32
10.49
11.69
10.32
9.02
11.31
12.70
12.56
28.25
11.31
12.01
60
27.99
Operating margin%
25.11
23.82
26.28
25.11
27.35
28.20
27.44
28.38
29.69
31.13
29.91
28.38
27.39
17
26.23
Net margin%
5.76
5.26
7.69
7.58
7.95
8.52
7.24
9.59
11.91
9.66
12.87
9.59
7.82
60
16.40
P/E ratio (avg)x
16.55
16.11
18.52
19.82
23.17
27.10
30.03
30.09
35.00
35.75
6.745
30.09
25.13
9
35.76
EV/EBITx
36.53
36.44
35.36
39.46
39.04
42.93
45.53
50.22
56.01
64.48
19.27
50.22
41.19
28
23.42
FCF yield (avg)%
26.50
27.13
27.94
29.01
27.95
25.23
22.85
24.13
21.53
23.77
17.30
23.77
25.87
15
25.67
FCF margin%
18.52
18.90
18.77
20.71
21.49
20.80
21.48
23.58
26.08
27.06
2.36
23.58
21.14
12
0.535
FCF / Net incomex
1.450
1.605
1.785
1.680
1.468
1.345
1.185
1.225
1.113
1.027
0.549
1.185
1.398
41
27.58
ROIC%
24.88
22.33
23.75
23.97
24.89
23.34
21.05
19.40
17.93
17.30
8.64
19.40
22.83
62
17.30
Return on equity%
8.97
6.76
6.58
4.23
3.41
2.99
4.39
6.19
4.52
4.80
10.42
4.52
4.66
83
27.75
Return on assets%
0.40
1.46
1.78
0.40
0.40
0.40
0.40
0.40
2.84
3.14
2.94
0.40
0.40
41
1.89
EPS¥
4.15
4.80
4.88
5.75
6.90
7.02
7.90
9.46
11.06
13.06
2.00
13.62%
13.18%
—
2.19
EPS growth%
19.74
22.05
20.84
22.21
25.12
28.03
29.65
29.55
27.51
25.74
26.88
28.03
25.43
72
3.63
Bookvalue per sh¥
2.44
2.66
2.85
3.02
3.26
3.33
3.27
3.61
3.87
4.38
1.75
6.09%
6.47%
—
3.45
FCF per share¥
1.02
0.87
0.83
0.75
0.71
0.62
0.57
0.52
0.47
0.42
1.30
(9.93%)
(9.57%)
—
4.36
Dividend per sh¥
1.93
1.97
2.30
2.55
2.61
2.49
2.33
2.62
2.84
2.85
2.76
1.77%
5.39%
—
7.42
Div yield (avg)%
13.20
14.03
11.68
12.95
14.49
13.51
16.29
14.70
16.12
15.40
27.84
15.40
14.26
18
18.76
Payout ratio%
6.63
8.60
6.44
4.65
5.41
7.12
10.00
8.66
6.96
5.53
28.46
7.12
6.79
88
199.3
Shares (diluted)M
243.5
243.0
271.8
246.7
267.4
265.8
266.5
240.6
245.0
224.1
194.2
(3.47%)
0.09%
55
17.78
Buyback yield%
33.07
35.68
34.11
33.88
31.27
31.29
29.78
28.88
31.26
32.69
6.54
31.26
31.99
15
0.804
D/E ratiox
0.825
0.800
0.824
0.829
0.793
0.893
0.950
0.944
1.096
1.172
0.356
0.950
0.861
26
0.643
Enterprise value¥B
1.949
1.857
2.122
2.173
2.400
2.389
2.501
2.424
2.616
2.677
1.520
2.21%
4.84%
68
0.761
LT debt¥B
1.001
0.996
1.079
0.998
1.004
1.067
1.011
1.089
1.007
0.931
1.309
(1.49%)
0.55%
88
Revenue
¥1.237B
7.55%
1.00×
Cost of revenue
¥772.4M
7.35%
0.98×
Operating expenses
¥264.8M
8.08%
1.05×
Property and equipment
20.08%
Spread over hurdle
(4.36%)