1.854
Revenue¥B
2.763
2.806
2.786
2.738
2.717
2.725
2.742
2.786
2.809
2.858
1.977
1.02%
0.22%
33
23.65
Revenue growth%
11.68
9.24
10.51
11.66
13.63
14.32
16.91
16.78
15.46
17.05
12.15
16.78
13.98
16
11.21
Gross margin%
29.14
29.81
32.34
31.08
29.59
32.15
30.64
28.62
30.92
32.04
18.19
30.92
30.78
13
29.28
Operating margin%
0.40
0.86
2.94
2.25
2.99
2.84
0.71
2.29
1.38
3.77
21.26
2.29
2.27
12
26.79
Net margin%
20.93
18.52
18.85
21.77
21.13
21.32
18.48
15.80
18.30
15.49
19.44
18.30
18.69
89
13.60
P/E ratio (avg)x
33.47
36.84
33.98
34.32
36.62
38.63
37.56
42.54
48.29
45.98
33.99
42.54
37.20
7
10.23
EV/EBITx
45.30
48.13
50.36
57.32
56.54
57.94
64.42
64.40
62.77
69.83
35.54
64.40
57.63
42
2.02
FCF yield (avg)%
28.92
28.90
29.81
27.42
24.44
22.98
20.45
18.41
16.51
14.57
4.88
18.41
23.71
88
7.19
FCF margin%
8.35
6.16
6.26
7.30
8.61
9.81
8.92
10.55
10.15
8.82
24.38
9.81
8.72
61
0.509
FCF / Net incomex
0.158
0.161
0.167
0.175
0.199
0.224
0.263
0.248
0.239
0.267
0.705
0.248
0.211
70
26.88
ROIC%
1.76
4.53
4.02
4.13
4.54
5.19
7.95
10.73
12.81
10.18
16.20
10.18
4.87
60
12.98
Return on equity%
7.64
8.60
6.97
8.51
11.03
13.28
13.53
13.39
12.23
13.27
19.23
13.28
11.63
83
6.35
Return on assets%
6.13
7.44
5.13
7.41
7.04
7.97
10.81
10.35
9.28
11.72
5.41
10.35
7.71
72
1.35
EPS¥
2.85
3.37
4.07
4.60
4.62
4.63
5.34
6.23
6.45
6.64
1.43
7.54%
9.10%
—
14.97
EPS growth%
16.39
18.17
15.42
12.51
12.75
15.45
17.09
18.69
19.33
22.06
24.89
18.69
16.74
16
1.47
Bookvalue per sh¥
3.47
3.33
3.24
3.12
3.25
3.41
3.26
3.57
4.10
4.85
1.04
8.34%
5.10%
—
0.84
FCF per share¥
2.77
2.79
2.95
2.81
3.20
3.64
3.62
3.57
3.88
4.25
1.87
5.84%
5.70%
—
0.82
Dividend per sh¥
3.18
3.26
3.18
3.18
3.76
3.99
4.15
4.86
5.61
5.63
2.27
8.40%
7.88%
—
15.27
Div yield (avg)%
4.55
1.81
1.04
3.20
2.91
2.01
0.40
1.78
0.40
2.70
18.15
1.78
1.91
10
11.08
Payout ratio%
5.45
4.03
2.17
5.05
5.86
7.58
9.09
8.05
10.87
9.84
29.50
9.09
6.72
82
419.2
Shares (diluted)M
529.1
522.6
550.9
636.2
682.3
697.8
682.7
665.1
667.8
661.6
400.9
(0.62%)
3.51%
48
16.40
Buyback yield%
28.25
27.92
30.02
32.99
35.68
37.08
34.51
35.79
38.12
40.92
7.22
37.08
35.09
22
1.505
D/E ratiox
1.535
1.570
1.595
1.566
1.577
1.600
1.753
1.842
1.970
1.926
1.146
1.842
1.597
72
2.437
Enterprise value¥B
1.913
2.011
2.158
2.092
2.358
2.152
2.263
2.215
2.069
2.338
1.046
(0.17%)
2.80%
67
2.191
LT debt¥B
0.702
0.715
0.729
0.757
0.852
0.981
1.108
1.043
1.005
1.025
1.903
3.77%
4.04%
49
Revenue
¥2.858B
0.22%
1.00×
Cost of revenue
¥1.511B
0.30%
1.01×
Operating expenses
¥681.9M
(0.06%)
0.97×
Property and equipment
18.15%
Spread over hurdle
11.91%