0.100
Revenue¥B
0.777
0.831
0.864
0.898
0.925
0.982
1.033
1.075
1.127
1.190
0.112
5.16%
4.92%
87
9.76
Revenue growth%
10.28
7.32
9.76
8.33
10.41
9.30
11.05
12.23
12.94
11.80
16.88
11.80
10.34
48
24.43
Gross margin%
8.49
9.31
6.69
9.50
8.95
11.71
10.76
10.54
8.08
10.78
3.42
10.76
9.40
17
4.02
Operating margin%
26.55
27.38
25.76
22.77
22.41
21.25
23.97
26.71
27.58
25.67
22.45
25.67
25.72
83
18.47
Net margin%
15.24
15.79
17.76
18.64
15.66
14.95
13.01
11.89
14.43
12.42
13.26
13.01
15.10
32
18.55
P/E ratio (avg)x
11.12
10.39
10.85
10.44
11.12
11.59
12.23
12.53
11.43
11.30
14.79
11.59
11.21
7
10.04
EV/EBITx
34.51
29.84
30.85
28.85
28.79
26.51
26.83
23.52
24.08
21.66
22.05
24.08
27.81
90
18.20
FCF yield (avg)%
16.22
18.19
18.88
16.22
16.07
13.90
15.50
17.12
19.04
18.70
19.45
17.12
16.67
11
22.36
FCF margin%
13.05
10.24
8.32
9.89
10.05
10.47
10.34
10.63
12.82
9.92
14.21
10.47
10.29
81
0.928
FCF / Net incomex
0.518
0.580
0.610
0.679
0.716
0.806
0.828
0.915
0.935
0.870
0.871
0.870
0.761
93
12.49
ROIC%
17.59
16.12
16.57
17.40
16.00
16.54
19.02
16.97
14.95
14.85
24.16
16.54
16.55
52
10.83
Return on equity%
23.32
26.29
28.33
27.50
26.49
28.90
31.21
28.51
28.81
29.50
9.86
28.90
28.42
80
3.49
Return on assets%
24.92
25.69
28.65
26.93
27.53
26.53
25.83
25.52
25.96
27.35
20.50
25.96
26.25
59
1.53
EPS¥
1.24
1.36
1.46
1.60
1.59
1.52
1.53
1.44
1.36
1.24
1.68
(4.88%)
0.66%
—
2.85
EPS growth%
17.97
15.64
15.55
17.07
19.34
20.83
19.89
17.38
16.99
17.36
21.34
17.38
17.37
56
1.81
Bookvalue per sh¥
1.47
1.51
1.45
1.60
1.44
1.52
1.43
1.36
1.33
1.41
0.25
(0.45%)
(0.89%)
—
1.39
FCF per share¥
1.33
1.37
1.34
1.51
1.50
1.44
1.53
1.64
1.58
1.58
1.52
0.97%
0.87%
—
0.49
Dividend per sh¥
1.66
1.70
1.67
1.81
1.97
1.72
1.80
1.69
1.53
1.46
1.12
(5.80%)
(1.20%)
—
9.89
Div yield (avg)%
3.98
1.63
2.24
3.59
5.86
4.29
2.42
3.90
6.20
4.79
4.66
4.29
3.94
36
23.88
Payout ratio%
2.27
0.40
0.40
1.47
0.40
1.99
1.20
3.19
2.22
0.70
29.90
1.99
1.34
94
272.4
Shares (diluted)M
280.0
286.1
290.0
324.6
336.5
305.8
301.7
279.2
308.7
347.9
272.1
0.67%
2.31%
62
13.27
Buyback yield%
16.12
15.62
18.13
20.16
23.07
25.47
22.86
21.64
22.68
24.37
27.82
22.86
22.16
92
1.699
D/E ratiox
0.958
0.997
1.118
1.069
1.037
0.938
0.972
0.981
1.032
0.933
0.122
0.972
0.989
9
0.275
Enterprise value¥B
0.483
0.542
0.573
0.548
0.559
0.612
0.690
0.709
0.678
0.719
1.274
5.17%
5.22%
37
0.792
LT debt¥B
2.067
2.273
2.370
2.280
2.500
2.450
2.445
2.212
2.264
2.338
1.405
(1.32%)
2.07%
12
Revenue
¥1.190B
4.92%
1.00×
Cost of revenue
¥706.7M
4.89%
1.00×
Operating expenses
¥229.9M
5.04%
1.01×
Property and equipment
16.15%
Spread over hurdle
(3.53%)