0.977
Revenue¥B
1.234
1.304
1.331
1.376
1.412
1.432
1.465
1.515
1.549
1.606
1.066
2.61%
2.84%
5
4.94
Revenue growth%
4.66
3.95
5.01
3.67
6.06
5.19
2.68
0.40
0.40
0.40
3.31
0.40
3.81
11
2.59
Gross margin%
4.10
3.92
3.40
2.09
0.57
0.40
3.12
2.64
2.92
0.93
9.58
2.64
2.78
29
28.39
Operating margin%
24.58
26.01
28.23
28.23
26.96
25.94
26.00
28.87
30.22
29.45
17.52
28.87
27.59
85
21.79
Net margin%
18.92
16.18
17.71
18.21
19.63
18.41
15.52
16.05
18.57
21.12
8.02
18.41
18.31
10
30.11
P/E ratio (avg)x
31.56
32.23
34.06
35.43
41.46
47.33
56.02
65.21
69.21
72.12
14.43
65.21
44.40
45
20.71
EV/EBITx
26.88
29.43
28.32
25.96
27.14
24.62
26.07
23.83
23.52
23.51
8.797
23.83
26.02
81
28.94
FCF yield (avg)%
23.49
20.76
18.72
19.74
21.65
20.22
21.71
22.41
19.57
22.26
27.36
21.71
21.21
47
16.16
FCF margin%
12.76
14.06
12.21
14.80
13.07
13.10
13.68
13.68
14.02
13.96
4.83
13.68
13.68
20
0.793
FCF / Net incomex
0.206
0.221
0.252
0.281
0.311
0.362
0.422
0.451
0.539
0.568
0.474
0.451
0.337
94
15.36
ROIC%
6.08
3.98
1.96
4.86
3.16
4.04
4.72
2.46
2.76
5.30
7.52
4.04
4.01
89
29.02
Return on equity%
23.15
21.56
20.49
22.83
25.15
23.46
22.99
22.77
20.61
19.25
6.32
22.77
22.80
50
21.45
Return on assets%
22.37
19.59
21.71
23.65
23.94
24.56
24.42
21.62
24.00
22.68
7.96
24.00
23.16
60
1.22
EPS¥
1.36
1.43
1.47
1.42
1.45
1.45
1.55
1.63
1.81
1.94
1.26
5.97%
4.73%
—
10.50
EPS growth%
19.12
19.44
17.12
17.34
15.00
17.83
15.68
15.57
16.98
16.99
12.39
16.98
17.06
77
0.35
Bookvalue per sh¥
1.51
1.70
1.67
1.84
1.92
2.08
2.07
2.31
2.66
2.65
1.51
6.71%
6.90%
—
1.62
FCF per share¥
1.54
1.73
1.87
1.74
1.72
1.96
2.07
2.33
2.19
2.44
1.84
7.30%
5.86%
—
1.23
Dividend per sh¥
1.38
1.59
1.56
1.54
1.78
1.85
2.06
2.01
2.30
2.63
0.36
8.06%
7.56%
—
3.39
Div yield (avg)%
4.78
2.04
0.40
0.40
0.40
3.11
1.50
1.43
0.58
1.23
17.84
1.43
1.33
92
16.33
Payout ratio%
4.62
3.55
1.77
0.54
0.40
1.47
0.40
0.40
2.83
0.80
20.96
0.80
1.13
49
286.3
Shares (diluted)M
412.5
445.0
491.1
515.4
544.1
534.8
489.5
491.0
535.9
512.2
287.1
(1.20%)
3.47%
46
10.14
Buyback yield%
4.49
1.86
3.52
5.64
4.06
5.73
6.69
8.52
10.75
9.26
24.89
8.52
5.68
90
0.158
D/E ratiox
0.442
0.494
0.562
0.578
0.558
0.561
0.514
0.523
0.532
0.578
0.680
0.532
0.545
72
0.628
Enterprise value¥B
0.990
0.996
1.074
1.070
1.169
1.222
1.421
1.461
1.530
1.531
1.083
5.54%
5.55%
17
0.726
LT debt¥B
1.329
1.284
1.246
1.144
0.987
0.877
0.926
0.954
1.018
1.098
1.305
2.17%
(2.05%)
49
Revenue
¥1.606B
2.84%
1.00×
Cost of revenue
¥873.8M
2.36%
0.95×
Operating expenses
¥181.7M
4.08%
1.13×
Property and equipment
16.38%
Spread over hurdle
11.02%