0.839
Revenue¥B
1.263
1.324
1.343
1.392
1.448
1.511
1.567
1.601
1.646
1.697
0.921
3.22%
3.53%
82
23.60
Revenue growth%
16.70
18.53
17.99
15.22
17.60
16.52
15.98
18.76
19.17
16.57
4.74
16.57
17.15
63
28.71
Gross margin%
6.20
8.64
10.69
12.85
15.24
12.32
10.84
13.25
11.21
14.03
21.26
12.32
11.77
33
23.99
Operating margin%
21.70
23.81
22.50
21.42
19.24
16.37
15.39
12.70
15.19
17.67
29.44
15.39
18.46
7
2.43
Net margin%
15.26
17.70
19.34
16.85
17.86
15.57
14.43
13.51
10.98
10.31
7.00
13.51
15.42
54
12.58
P/E ratio (avg)x
21.78
20.99
21.27
23.61
25.86
24.40
22.64
24.94
27.36
29.96
21.09
24.94
24.00
76
31.72
EV/EBITx
34.64
36.84
40.61
43.33
42.42
44.84
45.26
48.14
50.68
51.32
26.42
48.14
44.09
77
2.81
FCF yield (avg)%
10.73
11.01
10.53
9.82
9.06
9.06
10.21
12.99
15.30
15.75
11.88
12.99
10.63
62
24.60
FCF margin%
6.20
8.47
11.07
9.95
10.99
11.64
13.96
16.44
16.32
16.21
8.84
16.21
11.35
15
1.759
FCF / Net incomex
1.420
1.397
1.362
1.462
1.433
1.279
1.408
1.379
1.413
1.508
0.207
1.408
1.410
27
4.97
ROIC%
3.60
3.61
3.93
4.31
3.56
6.05
3.94
4.62
2.13
2.65
16.25
3.94
3.77
39
6.25
Return on equity%
1.14
3.41
2.74
0.95
0.40
0.40
1.65
0.84
0.40
2.89
24.45
0.84
1.04
53
20.08
Return on assets%
27.84
28.75
28.55
25.85
23.06
25.17
22.92
20.41
22.11
21.40
4.95
22.11
24.11
81
3.55
EPS¥
3.16
2.97
3.10
2.71
2.63
2.68
2.54
2.59
2.22
2.32
3.93
(2.49%)
(2.54%)
—
27.67
EPS growth%
11.99
12.16
10.19
8.89
9.69
9.49
9.77
11.78
11.22
12.21
5.57
11.22
10.70
25
2.79
Bookvalue per sh¥
1.25
1.26
1.19
1.22
1.19
1.16
1.24
1.40
1.46
1.46
1.46
4.09%
1.75%
—
2.11
FCF per share¥
0.74
0.69
0.72
0.81
0.83
0.79
0.75
0.82
0.77
0.85
4.00
0.37%
1.67%
—
4.19
Dividend per sh¥
2.37
2.64
3.01
3.35
3.31
3.42
4.08
4.82
4.64
5.38
3.60
10.21%
9.86%
—
5.42
Div yield (avg)%
17.98
17.28
16.16
17.87
20.57
22.53
22.59
19.88
22.83
24.09
3.01
22.59
20.23
45
24.55
Payout ratio%
13.49
16.36
17.73
14.82
12.97
11.22
12.03
13.39
11.70
14.67
8.75
12.03
13.44
43
182.3
Shares (diluted)M
324.3
360.5
423.9
464.5
504.7
568.2
657.0
696.1
817.9
845.2
175.0
10.86%
11.98%
39
17.69
Buyback yield%
16.39
18.09
18.30
16.29
18.91
20.23
18.94
16.72
18.06
17.36
20.01
18.06
18.08
54
0.869
D/E ratiox
1.198
1.111
1.223
1.115
1.095
1.015
1.007
1.119
1.186
1.292
0.693
1.119
1.117
20
300.1
Enterprise value¥M
795.0
812.7
783.8
719.5
672.4
687.1
712.0
763.9
776.5
751.5
227.1
2.25%
(1.37%)
87
1.175
LT debt¥B
1.032
1.004
0.981
1.041
1.181
1.238
1.300
1.480
1.653
1.670
0.291
7.17%
5.13%
43
Revenue
¥1.697B
3.53%
1.00×
Cost of revenue
¥889.5M
3.56%
1.00×
Operating expenses
¥390.4M
3.35%
0.98×
Property and equipment
17.14%
Goodwill & intangibles
15.98%
Spread over hurdle
52.74%