0.472
Revenue¥B
0.628
0.690
0.738
0.801
0.860
0.950
1.013
1.091
1.164
1.271
0.515
8.13%
8.11%
48
9.89
Revenue growth%
17.46
15.23
16.57
16.09
19.02
17.00
15.96
15.66
12.87
12.81
11.26
15.66
16.02
69
11.10
Gross margin%
33.41
35.37
36.08
36.72
39.09
40.23
40.51
37.62
35.31
32.92
8.43
37.62
36.40
38
26.52
Operating margin%
19.78
17.83
16.95
14.53
14.32
16.73
15.88
18.87
17.07
15.59
10.54
16.73
16.84
68
5.66
Net margin%
30.58
29.94
30.40
31.03
31.92
33.69
35.97
33.21
34.58
34.54
18.96
34.54
32.56
10
29.37
P/E ratio (avg)x
31.38
33.65
33.49
34.65
38.76
41.73
40.26
38.10
36.69
34.97
9.691
38.10
35.83
75
14.90
EV/EBITx
61.29
61.27
61.19
60.24
65.25
67.99
77.36
87.09
92.77
99.72
17.79
87.09
66.62
24
23.86
FCF yield (avg)%
5.63
4.56
6.25
3.52
6.08
3.80
1.15
0.40
0.40
0.40
13.83
0.40
3.66
51
25.27
FCF margin%
23.21
24.09
26.32
23.85
24.69
25.92
27.10
26.47
24.24
22.88
7.17
25.92
24.47
41
0.203
FCF / Net incomex
0.251
0.304
0.369
0.412
0.451
0.525
0.523
0.559
0.560
0.604
1.797
0.559
0.487
66
24.73
ROIC%
14.16
15.42
13.17
12.66
11.55
12.98
12.39
13.18
15.41
17.24
5.98
13.18
13.17
89
29.76
Return on equity%
14.50
16.42
18.91
18.40
18.02
17.45
16.35
15.87
14.43
15.58
5.98
15.87
16.39
48
14.14
Return on assets%
17.84
19.39
20.99
19.68
19.57
17.27
15.45
14.66
14.81
13.88
10.66
14.81
17.56
16
2.63
EPS¥
3.19
3.33
3.07
2.83
2.71
2.93
3.11
3.10
3.17
3.12
2.70
2.86%
(0.13%)
—
28.66
EPS growth%
29.50
30.76
28.63
26.66
28.60
26.58
24.74
26.27
25.88
24.38
24.23
25.88
26.62
85
0.85
Bookvalue per sh¥
4.78
4.91
5.07
5.68
5.63
6.43
6.70
6.79
6.99
7.63
1.85
6.24%
4.22%
—
1.69
FCF per share¥
6.49
7.04
8.29
8.65
8.24
7.89
8.67
9.35
10.89
10.98
0.75
5.91%
7.18%
—
2.36
Dividend per sh¥
4.06
4.68
5.55
6.65
6.60
7.84
8.57
8.61
10.36
11.53
2.92
11.80%
11.64%
—
10.84
Div yield (avg)%
13.08
15.33
18.17
17.99
20.58
21.51
18.78
17.78
15.56
14.42
17.43
17.78
17.89
25
25.15
Payout ratio%
5.04
7.25
4.41
5.46
6.41
3.66
3.97
5.06
3.34
3.14
29.42
3.66
4.72
38
128.3
Shares (diluted)M
199.1
198.7
241.7
289.4
287.8
341.1
371.4
446.3
455.7
478.3
123.4
10.69%
10.12%
10
21.22
Buyback yield%
28.05
25.23
27.44
28.50
26.09
25.56
27.16
25.17
27.57
25.60
6.05
25.60
26.63
83
0.448
D/E ratiox
2.393
2.296
2.138
2.092
2.214
2.078
2.362
2.564
2.556
2.399
0.735
2.399
2.329
59
1.559
Enterprise value¥B
1.771
1.772
1.757
1.720
1.900
1.788
1.775
1.989
1.809
1.648
0.801
(2.81%)
(1.04%)
94
416.7
LT debt¥M
264.5
271.3
283.7
246.1
208.9
194.1
199.1
168.7
175.0
178.6
78.72
(3.08%)
(5.24%)
56
Revenue
¥1.271B
8.11%
1.00×
Cost of revenue
¥849.8M
8.18%
1.01×
Operating expenses
¥158.5M
7.70%
0.96×
Property and equipment
13.78%
Spread over hurdle
(3.47%)