0.567
Revenue¥B
1.274
1.339
1.380
1.410
1.436
1.511
1.599
1.643
1.700
1.759
0.623
4.14%
3.45%
57
27.17
Revenue growth%
8.91
10.72
10.38
12.35
11.64
13.75
12.82
14.24
12.41
10.75
8.12
12.82
11.99
73
25.93
Gross margin%
1.70
1.35
0.40
1.67
3.02
1.43
1.27
3.70
2.97
0.40
6.54
1.43
1.55
29
12.19
Operating margin%
8.83
10.24
9.80
7.61
10.28
11.97
12.85
12.23
9.59
10.10
16.48
11.97
10.17
43
4.50
Net margin%
15.20
15.26
17.58
20.46
23.31
25.12
25.11
22.70
23.86
26.35
10.00
25.11
23.00
17
29.48
P/E ratio (avg)x
10.58
10.58
11.56
12.05
12.67
14.43
13.54
14.64
13.93
14.67
7.727
14.43
13.11
79
22.94
EV/EBITx
15.64
14.13
13.24
13.96
12.90
13.16
12.40
11.14
9.848
9.136
20.31
11.14
13.03
58
21.56
FCF yield (avg)%
4.37
4.20
5.66
7.94
9.18
12.10
12.00
12.44
14.40
12.80
11.84
12.44
10.59
11
9.95
FCF margin%
4.58
4.72
5.26
6.18
7.15
9.76
10.06
8.15
9.82
10.25
23.71
9.82
7.65
58
0.918
FCF / Net incomex
1.003
0.903
0.792
0.747
0.746
0.678
0.702
0.735
0.638
0.654
1.252
0.678
0.741
64
13.32
ROIC%
11.31
12.90
15.13
13.45
15.00
12.79
14.85
15.42
14.37
15.20
10.58
14.85
14.61
46
19.75
Return on equity%
17.35
20.24
19.21
16.83
19.77
21.77
20.80
18.74
18.76
19.71
4.72
19.71
19.46
75
17.74
Return on assets%
15.29
15.06
12.86
13.28
11.35
13.92
11.78
11.61
11.84
11.81
14.98
11.81
12.35
43
1.80
EPS¥
0.67
0.62
0.64
0.60
0.64
0.63
0.67
0.74
0.66
0.70
1.88
1.70%
0.22%
—
23.96
EPS growth%
21.09
22.84
19.99
19.45
21.75
24.44
21.78
20.23
21.33
19.11
28.44
21.33
21.21
32
0.30
Bookvalue per sh¥
1.03
0.95
0.94
0.92
0.85
0.84
0.91
0.91
0.90
0.89
1.46
0.79%
(1.97%)
—
0.69
FCF per share¥
0.59
0.57
0.58
0.65
0.72
0.82
0.90
0.96
0.92
0.90
0.52
4.39%
4.41%
—
1.10
Dividend per sh¥
0.67
0.74
0.75
0.88
0.94
1.02
1.18
1.37
1.42
1.58
0.43
10.84%
8.84%
—
7.26
Div yield (avg)%
15.27
16.33
15.30
12.90
15.54
14.18
16.46
14.84
12.19
12.16
22.56
14.18
15.06
85
29.85
Payout ratio%
10.20
11.55
9.00
9.51
9.29
10.58
10.74
11.57
9.76
12.56
8.45
10.74
10.39
41
562.0
Shares (diluted)M
782.1
822.0
766.0
737.1
801.7
748.8
688.5
728.7
741.6
713.3
558.5
(2.31%)
(0.41%)
49
20.64
Buyback yield%
20.47
21.78
23.49
21.65
23.71
24.38
23.56
21.81
21.57
18.66
17.52
21.81
21.80
48
0.456
D/E ratiox
2.870
3.107
3.640
3.605
3.544
4.130
4.267
4.356
4.580
4.384
0.701
4.356
3.885
14
202.8
Enterprise value¥M
826.1
730.5
684.4
665.4
630.1
541.7
491.5
416.3
402.9
409.0
308.6
(8.28%)
(7.65%)
31
0.906
LT debt¥B
1.107
1.206
1.274
1.283
1.182
1.286
1.200
1.178
1.261
1.188
1.020
0.10%
0.34%
80
Revenue
¥1.759B
3.45%
1.00×
Cost of revenue
¥880.2M
3.52%
1.01×
Operating expenses
¥436.3M
3.46%
1.00×
Property and equipment
15.77%
Spread over hurdle
13.72%