0.732
Revenue¥B
1.857
1.935
1.981
2.078
2.149
2.244
2.259
2.372
2.430
2.512
0.753
3.17%
3.60%
78
24.10
Revenue growth%
16.93
14.07
13.06
10.28
11.52
9.45
10.35
10.08
8.78
9.65
6.80
9.65
10.32
14
5.47
Gross margin%
20.24
21.40
20.25
19.81
17.80
18.51
17.92
17.13
19.99
22.54
25.34
18.51
19.90
87
12.18
Operating margin%
3.14
2.06
3.65
5.93
7.38
10.17
13.10
13.34
12.38
15.24
18.35
13.10
8.77
87
12.46
Net margin%
28.51
30.91
33.44
31.72
33.08
32.94
32.51
33.03
31.44
32.74
28.45
32.74
32.63
43
24.40
P/E ratio (avg)x
11.76
10.68
10.84
11.30
10.22
10.93
10.17
10.10
9.971
10.61
19.19
10.17
10.65
55
24.65
EV/EBITx
9.712
11.31
11.94
14.02
16.24
15.38
15.63
16.07
15.18
14.94
24.59
15.38
15.06
87
13.08
FCF yield (avg)%
22.96
21.90
23.76
22.99
21.61
24.25
24.30
25.38
26.67
23.78
14.80
24.30
23.77
93
3.49
FCF margin%
31.52
30.61
29.40
27.13
24.36
27.26
27.09
28.92
27.69
24.98
20.65
27.26
27.48
89
0.390
FCF / Net incomex
0.129
0.121
0.121
0.127
0.129
0.137
0.156
0.150
0.163
0.172
1.448
0.156
0.133
5
29.87
ROIC%
11.89
10.10
8.95
7.39
9.68
11.58
12.71
12.41
9.93
7.98
4.55
11.58
10.01
94
4.32
Return on equity%
7.81
9.27
11.70
9.13
7.74
6.13
4.59
5.01
7.38
5.36
29.70
5.36
7.56
74
28.00
Return on assets%
20.93
22.07
20.97
20.27
18.57
18.33
18.95
18.83
19.59
20.04
22.44
18.95
19.82
58
1.18
EPS¥
2.40
2.44
2.58
2.67
2.94
2.87
2.82
3.11
3.41
3.34
1.21
2.64%
3.49%
—
26.33
EPS growth%
12.20
11.94
14.18
16.07
18.80
16.87
17.05
16.66
17.07
16.07
20.61
16.87
16.36
41
2.45
Bookvalue per sh¥
0.36
0.35
0.34
0.31
0.30
0.33
0.33
0.35
0.36
0.35
1.36
2.81%
(1.44%)
—
2.33
FCF per share¥
1.27
1.47
1.51
1.48
1.46
1.47
1.44
1.41
1.67
1.91
0.79
5.55%
4.54%
—
0.69
Dividend per sh¥
1.15
1.22
1.23
1.38
1.30
1.40
1.46
1.58
1.48
1.54
2.25
3.45%
3.03%
—
14.00
Div yield (avg)%
23.00
25.47
27.12
26.07
28.55
27.05
27.75
26.90
28.90
31.75
20.09
27.75
27.08
88
5.93
Payout ratio%
0.40
2.09
5.06
7.65
7.65
5.45
3.49
6.28
3.49
3.00
7.52
3.49
4.28
18
438.2
Shares (diluted)M
489.1
523.9
560.9
531.9
489.7
534.5
482.5
491.5
437.1
410.3
450.7
(3.48%)
(2.79%)
34
6.54
Buyback yield%
14.37
13.70
13.86
15.52
14.72
17.35
14.99
12.07
11.44
13.94
21.75
13.94
14.16
68
0.943
D/E ratiox
0.578
0.564
0.563
0.546
0.632
0.602
0.695
0.693
0.676
0.702
0.972
0.693
0.617
17
2,053
Enterprise value¥M
163.3
172.5
171.2
195.3
185.4
218.1
231.9
227.0
233.3
253.2
839.5
6.43%
5.04%
24
1.397
LT debt¥B
0.907
0.867
0.936
0.986
0.975
1.140
1.360
1.544
1.658
1.756
1.990
12.48%
7.96%
54
Revenue
¥2.512B
3.60%
1.00×
Cost of revenue
¥1.687B
3.71%
1.01×
Operating expenses
¥309.0M
2.69%
0.92×
Property and equipment
14.04%
Spread over hurdle
75.57%