0.842
Revenue¥B
0.950
0.989
1.046
1.080
1.135
1.150
1.166
1.192
1.254
1.297
0.918
2.70%
3.75%
66
29.53
Revenue growth%
5.33
7.57
5.90
5.58
5.13
3.07
0.48
2.98
0.98
0.40
27.55
0.98
4.10
46
19.19
Gross margin%
23.73
21.06
19.28
21.39
20.69
20.70
18.78
17.19
15.09
17.60
22.47
17.60
19.99
73
22.17
Operating margin%
17.21
14.78
13.07
10.50
10.76
8.61
8.94
9.86
9.25
8.04
29.71
8.94
10.18
65
23.67
Net margin%
11.74
9.59
12.06
11.75
10.44
10.13
11.22
10.64
8.47
5.92
13.10
10.13
10.54
13
7.790
P/E ratio (avg)x
19.76
22.53
24.83
25.43
29.50
32.17
33.42
34.54
39.70
40.88
11.59
34.54
30.83
8
34.79
EV/EBITx
29.11
28.00
26.60
23.38
24.96
22.18
20.91
18.26
19.10
18.80
22.63
19.10
22.78
11
17.25
FCF yield (avg)%
8.61
11.28
11.11
11.98
13.47
12.98
14.63
16.50
13.97
16.71
29.87
14.63
13.22
47
14.18
FCF margin%
22.70
23.97
25.70
24.96
25.16
27.46
29.97
32.65
30.10
28.41
24.37
29.97
26.58
44
0.883
FCF / Net incomex
1.443
1.673
1.880
1.838
1.832
2.097
2.124
2.234
2.162
2.322
0.558
2.162
1.989
19
7.68
ROIC%
19.56
20.60
21.35
20.72
18.29
19.43
19.70
18.10
20.15
18.31
5.70
19.43
19.63
29
17.65
Return on equity%
12.02
10.73
9.15
7.21
10.12
12.99
13.44
12.34
10.04
7.17
9.40
12.34
10.42
62
16.14
Return on assets%
27.26
29.49
30.56
29.34
27.50
28.78
26.03
27.28
25.26
22.66
10.05
26.03
27.39
52
1.21
EPS¥
0.62
0.67
0.67
0.64
0.61
0.56
0.49
0.43
0.39
0.40
1.33
(8.12%)
(3.72%)
—
29.83
EPS growth%
30.55
31.76
31.93
33.91
32.32
29.63
28.91
30.09
31.18
30.39
16.89
30.09
30.86
78
0.29
Bookvalue per sh¥
0.63
0.72
0.68
0.70
0.73
0.75
0.76
0.79
0.81
0.84
0.88
2.85%
3.24%
—
0.96
FCF per share¥
0.98
1.03
1.02
0.97
1.04
1.01
1.03
1.09
1.14
1.04
0.72
(0.05%)
1.28%
—
1.02
Dividend per sh¥
0.94
0.97
0.88
0.87
0.77
0.77
0.77
0.68
0.64
0.55
1.24
(6.64%)
(5.46%)
—
12.75
Div yield (avg)%
19.40
18.95
19.33
20.64
19.04
18.34
21.17
21.58
19.94
19.26
3.35
19.94
19.36
56
27.02
Payout ratio%
20.66
19.53
19.29
18.57
16.67
14.97
13.85
13.40
15.53
16.80
28.78
14.97
16.73
37
196.7
Shares (diluted)M
224.9
236.6
232.0
216.2
233.7
230.0
234.9
258.7
282.7
313.9
199.9
6.08%
3.97%
77
16.14
Buyback yield%
14.31
15.50
12.74
9.81
9.22
8.42
8.24
10.97
12.60
14.03
11.59
10.97
11.78
80
0.647
D/E ratiox
1.594
1.492
1.483
1.545
1.482
1.525
1.602
1.366
1.368
1.180
1.585
1.368
1.487
37
0.961
Enterprise value¥B
0.222
0.223
0.260
0.281
0.320
0.368
0.368
0.383
0.426
0.438
1.044
6.52%
8.62%
41
1.058
LT debt¥B
1.659
1.919
1.849
1.952
2.096
2.204
2.257
2.631
2.882
2.903
0.073
6.73%
7.02%
15
Revenue
¥1.297B
3.75%
1.00×
Cost of revenue
¥856.5M
3.84%
1.01×
Operating expenses
¥252.8M
3.41%
0.97×
Property and equipment
15.65%
Spread over hurdle
(1.40%)