1.210
Revenue¥B
0.524
0.565
0.624
0.669
0.719
0.788
0.853
0.906
0.993
1.066
1.240
8.17%
8.13%
13
2.30
Revenue growth%
14.11
16.38
16.12
16.46
18.00
20.42
23.24
22.24
19.98
21.59
23.42
21.59
18.99
12
29.15
Gross margin%
24.28
25.07
23.76
25.34
25.36
24.42
27.23
24.69
23.96
23.64
13.74
24.42
24.55
51
16.98
Operating margin%
17.05
14.84
16.87
17.93
19.85
17.69
18.78
19.57
19.83
17.09
10.10
18.78
17.81
48
10.25
Net margin%
3.79
0.91
3.32
4.45
5.68
5.89
6.54
7.34
7.39
6.98
11.35
6.98
5.78
64
17.33
P/E ratio (avg)x
11.22
11.29
11.99
11.17
11.94
12.87
13.63
13.88
13.90
12.51
32.55
13.63
12.25
20
23.85
EV/EBITx
35.95
34.61
37.13
38.10
41.75
45.05
51.00
54.05
60.11
60.44
22.43
54.05
43.40
13
18.88
FCF yield (avg)%
28.25
29.57
27.97
28.39
28.50
26.82
28.41
29.34
26.42
26.54
16.63
26.82
28.32
69
27.51
FCF margin%
25.23
27.81
25.28
24.18
24.73
21.78
23.24
20.48
21.93
21.22
10.25
21.78
23.71
39
1.512
FCF / Net incomex
0.580
0.537
0.550
0.622
0.697
0.673
0.696
0.694
0.735
0.824
1.391
0.696
0.683
38
2.81
ROIC%
17.85
18.97
19.85
19.97
18.63
18.72
19.99
22.75
22.84
23.77
2.37
22.75
19.91
61
18.87
Return on equity%
26.53
24.17
25.06
26.29
29.06
29.42
31.75
28.82
28.01
29.98
20.76
29.42
28.41
26
18.97
Return on assets%
7.69
9.66
8.69
10.60
11.83
10.14
10.19
12.22
11.56
13.81
29.66
11.56
10.40
74
2.89
EPS¥
3.52
3.68
3.94
4.35
4.68
4.48
4.70
4.56
5.13
5.72
3.06
4.09%
4.50%
—
20.68
EPS growth%
7.37
5.14
5.34
6.90
7.01
6.22
7.89
7.16
5.65
4.74
12.61
6.22
6.56
27
8.83
Bookvalue per sh¥
4.15
4.24
4.00
3.86
3.66
3.83
3.61
3.78
3.86
4.25
3.72
3.04%
0.14%
—
1.37
FCF per share¥
7.10
6.62
7.62
7.16
7.11
6.97
7.56
8.52
9.63
9.26
8.28
5.42%
2.67%
—
4.13
Dividend per sh¥
10.39
11.77
10.91
11.10
12.33
12.89
12.84
11.93
11.22
10.52
2.96
(3.11%)
0.60%
—
7.23
Div yield (avg)%
5.65
7.77
7.94
9.00
6.40
5.12
5.99
3.40
5.92
5.41
26.16
5.41
5.95
22
21.11
Payout ratio%
15.71
15.14
16.77
16.23
14.55
16.72
18.76
19.27
16.85
18.63
15.80
18.63
16.75
58
148.4
Shares (diluted)M
117.9
114.9
108.6
94.36
89.86
90.04
77.17
75.91
70.98
72.50
149.5
(4.20%)
(6.01%)
6
3.63
Buyback yield%
23.57
24.03
24.59
26.71
26.56
24.33
24.05
24.65
24.46
24.26
20.87
24.33
24.39
69
1.261
D/E ratiox
0.540
0.471
0.483
0.477
0.449
0.465
0.475
0.481
0.446
0.436
1.537
0.465
0.473
39
1.122
Enterprise value¥B
0.884
0.906
0.992
0.986
1.054
1.132
1.116
1.073
0.969
1.056
1.023
0.04%
1.80%
61
0.870
LT debt¥B
1.468
1.586
1.681
1.822
1.944
1.864
2.014
2.174
2.165
2.041
0.453
0.98%
4.24%
14
Revenue
¥1.066B
8.13%
1.00×
Cost of revenue
¥628.9M
8.01%
0.99×
Operating expenses
¥231.8M
8.40%
1.03×
Property and equipment
18.11%
Goodwill & intangibles
15.49%
Spread over hurdle
(3.39%)