0.993
Revenue¥B
0.947
1.027
1.122
1.212
1.303
1.420
1.545
1.719
1.890
2.029
1.095
9.27%
8.85%
39
12.95
Revenue growth%
34.53
36.93
35.40
33.34
34.71
36.76
38.88
38.45
36.47
34.38
6.90
36.76
35.93
75
22.58
Gross margin%
2.43
2.56
1.40
3.86
1.05
2.21
0.65
2.43
4.52
5.02
4.18
2.43
2.43
58
12.27
Operating margin%
8.27
9.90
11.46
13.87
12.08
10.20
12.84
12.48
10.51
11.73
26.49
11.73
11.59
26
4.14
Net margin%
7.06
5.61
6.43
7.60
6.28
5.83
8.25
9.01
6.17
4.05
29.90
6.17
6.35
53
35.10
P/E ratio (avg)x
9.758
10.89
12.57
12.87
14.85
14.50
14.91
15.78
17.74
16.93
21.26
15.78
14.68
40
17.44
EV/EBITx
51.09
52.06
49.29
57.80
60.34
63.54
63.34
62.88
62.75
69.90
26.01
63.34
61.54
52
8.33
FCF yield (avg)%
11.35
14.04
15.69
12.80
15.54
14.05
13.07
13.07
10.41
10.09
22.80
13.07
13.07
49
21.96
FCF margin%
19.41
19.38
18.22
15.31
15.04
15.59
18.16
15.26
15.61
15.20
26.51
15.59
15.60
8
0.432
FCF / Net incomex
1.616
1.667
1.640
1.677
1.623
1.717
1.865
1.909
2.177
2.109
1.759
1.909
1.697
92
29.90
ROIC%
0.40
0.40
0.40
3.28
0.52
0.40
2.74
0.55
0.40
0.40
26.13
0.40
0.40
87
17.77
Return on equity%
7.60
9.13
11.23
14.13
15.30
14.28
12.96
14.59
17.36
14.93
4.05
14.59
14.21
67
20.82
Return on assets%
12.19
14.79
16.18
15.71
12.85
15.62
17.48
16.24
15.18
17.15
16.19
16.24
15.67
45
0.66
EPS¥
3.60
3.71
4.28
4.44
4.66
5.18
5.89
6.20
5.98
6.31
0.69
6.27%
5.44%
—
17.96
EPS growth%
21.25
18.81
21.05
19.73
17.23
15.43
14.74
12.99
15.61
12.90
17.26
14.74
16.42
75
2.42
Bookvalue per sh¥
2.76
2.98
3.16
3.18
3.53
3.79
4.25
5.15
5.88
6.92
2.40
14.42%
11.07%
—
2.11
FCF per share¥
0.61
0.63
0.71
0.69
0.68
0.75
0.72
0.76
0.85
0.90
1.44
5.82%
4.86%
—
1.99
Dividend per sh¥
0.57
0.58
0.56
0.58
0.56
0.62
0.62
0.66
0.68
0.68
2.10
3.88%
3.19%
—
21.80
Div yield (avg)%
10.15
9.18
6.98
8.24
9.62
8.38
9.74
8.88
11.27
13.17
6.18
9.74
9.40
51
24.54
Payout ratio%
12.95
10.44
12.91
11.04
10.95
12.96
12.88
13.44
11.45
9.64
29.09
12.88
12.17
43
306.1
Shares (diluted)M
400.5
462.7
545.9
599.1
592.4
582.3
619.7
655.5
725.5
834.2
304.7
7.09%
9.01%
56
29.82
Buyback yield%
13.39
12.79
10.93
8.46
11.13
13.48
11.36
9.64
7.13
8.86
21.65
9.64
11.03
29
0.766
D/E ratiox
1.458
1.600
1.620
1.877
2.121
2.401
2.629
2.517
2.868
2.797
1.679
2.629
2.261
56
1.536
Enterprise value¥B
2.550
2.999
3.279
3.853
4.519
5.488
5.990
7.125
7.028
7.159
1.499
9.64%
10.74%
58
1,494
LT debt¥M
504.0
494.0
499.6
588.4
637.0
629.0
638.9
665.1
786.7
786.0
574.5
4.29%
5.82%
10
Revenue
¥2.029B
8.85%
1.00×
Cost of revenue
¥1.015B
9.14%
1.03×
Operating expenses
¥341.4M
8.53%
0.97×
Property and equipment
20.45%
Goodwill & intangibles
16.59%
Spread over hurdle
22.89%