1.139
Revenue¥B
2.176
2.257
2.307
2.319
2.385
2.496
2.595
2.695
2.745
2.860
1.210
3.70%
3.20%
51
23.93
Revenue growth%
19.94
20.85
21.98
22.07
23.01
23.27
21.60
21.80
18.95
18.15
3.48
21.60
21.70
79
5.41
Gross margin%
25.51
25.94
24.13
26.96
26.72
24.54
26.22
28.88
29.20
28.50
21.92
28.50
26.47
48
25.18
Operating margin%
15.93
13.16
14.04
13.54
12.71
15.65
17.01
19.05
20.01
19.92
4.14
19.05
15.79
82
28.87
Net margin%
15.65
14.60
11.96
14.47
12.42
13.77
12.57
10.44
9.71
12.14
14.86
12.14
12.50
66
15.96
P/E ratio (avg)x
24.47
21.68
21.81
19.63
18.96
16.85
17.97
18.58
16.50
17.66
9.985
17.66
18.77
25
21.11
EV/EBITx
21.51
21.30
22.10
25.01
28.10
32.16
32.44
33.43
39.87
44.09
20.10
33.43
30.13
7
11.54
FCF yield (avg)%
11.32
9.58
8.70
11.48
12.30
12.56
14.66
11.75
12.43
13.12
6.02
12.56
12.03
21
28.84
FCF margin%
9.01
10.88
8.25
10.10
10.21
13.18
13.52
16.03
17.75
16.28
27.05
16.03
12.03
9
0.335
FCF / Net incomex
0.543
0.529
0.565
0.637
0.713
0.650
0.608
0.639
0.635
0.633
1.055
0.635
0.634
78
25.81
ROIC%
0.40
0.40
1.48
0.40
2.05
1.71
2.32
0.40
0.40
1.00
17.01
1.00
0.70
35
6.80
Return on equity%
18.79
21.19
21.28
22.15
23.40
24.83
24.96
26.94
25.37
25.61
20.53
25.37
24.12
55
10.82
Return on assets%
24.70
26.49
24.75
22.88
23.76
24.53
25.94
28.36
29.60
27.25
5.19
27.25
25.34
21
7.60
EPS¥
9.18
9.85
8.88
8.62
8.43
7.53
7.49
6.94
6.18
5.58
8.45
(7.94%)
(5.23%)
—
23.08
EPS growth%
9.21
9.99
11.76
14.34
13.06
11.36
10.80
7.94
10.53
12.88
9.35
10.80
11.08
56
7.46
Bookvalue per sh¥
7.71
6.53
7.00
7.02
6.67
6.69
5.69
5.60
4.75
4.93
2.76
(5.88%)
(4.35%)
—
5.65
FCF per share¥
9.13
8.90
9.89
10.49
10.56
9.38
8.53
7.49
7.80
8.61
2.16
(3.99%)
(0.17%)
—
6.84
Dividend per sh¥
9.03
8.77
8.74
9.27
9.25
11.04
11.73
13.40
14.13
16.01
6.89
11.59%
6.12%
—
13.34
Div yield (avg)%
23.79
23.24
24.33
27.07
29.82
26.84
29.55
31.00
31.13
33.99
17.57
31.00
28.31
44
3.38
Payout ratio%
22.11
21.29
22.75
23.71
24.65
23.76
25.37
25.45
28.20
28.14
4.25
25.45
24.21
41
289.3
Shares (diluted)M
309.7
326.0
350.4
374.7
340.5
369.3
352.2
364.8
396.8
385.9
280.3
2.53%
1.57%
51
4.55
Buyback yield%
2.65
0.58
0.40
2.43
3.67
5.19
7.07
4.54
1.81
3.46
22.29
4.54
3.05
21
1.706
D/E ratiox
1.099
1.139
1.053
1.021
1.004
1.038
1.010
1.132
1.254
1.414
1.375
1.132
1.076
66
2.076
Enterprise value¥B
0.560
0.505
0.560
0.530
0.580
0.524
0.556
0.516
0.487
0.458
2.168
(4.63%)
(2.44%)
87
0.909
LT debt¥B
1.571
1.722
1.851
1.836
1.864
1.851
2.117
2.183
2.469
2.362
2.595
4.86%
4.41%
74
Revenue
¥2.860B
3.20%
1.00×
Cost of revenue
¥1.478B
3.06%
0.99×
Operating expenses
¥459.3M
3.73%
1.05×
Property and equipment
17.53%
Spread over hurdle
26.60%