0.529
Revenue¥B
0.856
0.913
0.979
1.041
1.087
1.133
1.208
1.290
1.364
1.473
0.562
6.27%
6.05%
68
16.96
Revenue growth%
7.12
4.96
3.90
1.60
0.40
1.70
2.11
1.38
1.86
0.59
19.06
1.70
1.78
35
13.10
Gross margin%
27.19
25.66
24.67
24.90
24.20
25.24
27.91
28.44
25.55
26.35
5.75
26.35
25.61
90
22.41
Operating margin%
13.72
14.23
16.12
18.62
16.43
13.44
11.06
10.92
11.82
11.40
24.00
11.40
13.58
93
12.98
Net margin%
15.09
13.01
15.85
13.63
16.62
14.79
14.26
17.13
15.53
17.66
8.60
15.53
15.31
53
34.96
P/E ratio (avg)x
38.85
36.36
33.52
32.82
33.94
34.04
32.40
29.31
28.89
31.46
25.52
31.46
33.17
46
21.00
EV/EBITx
25.54
25.67
28.33
31.35
31.46
36.52
36.25
38.94
45.39
51.85
29.19
38.94
33.86
81
23.82
FCF yield (avg)%
11.00
12.57
12.51
15.05
14.51
12.62
11.99
14.01
15.69
13.47
8.78
13.47
13.05
6
20.78
FCF margin%
1.37
0.72
2.10
1.55
3.48
4.50
6.69
6.94
8.10
9.46
8.11
6.94
3.99
95
1.502
FCF / Net incomex
0.456
0.478
0.449
0.431
0.441
0.471
0.440
0.453
0.502
0.554
0.102
0.471
0.455
54
6.86
ROIC%
35.30
38.11
39.76
40.43
38.96
41.66
43.26
44.32
42.65
40.10
22.62
42.65
40.27
8
21.62
Return on equity%
28.00
30.90
30.39
30.31
32.81
35.44
32.67
30.72
32.14
32.62
20.24
32.62
31.52
14
10.41
Return on assets%
3.75
1.03
2.45
0.40
3.28
1.68
4.36
2.67
5.26
4.84
12.04
4.36
2.97
90
1.31
EPS¥
2.81
2.89
3.14
3.09
2.97
2.70
2.67
2.86
2.74
2.87
1.39
(0.73%)
1.04%
—
12.56
EPS growth%
21.94
21.89
23.69
26.33
27.25
29.49
28.45
26.82
29.25
30.49
14.80
29.25
27.04
35
3.26
Bookvalue per sh¥
0.83
0.75
0.67
0.59
0.62
0.57
0.61
0.65
0.72
0.78
1.91
4.77%
0.35%
—
2.15
FCF per share¥
1.74
1.99
1.98
2.30
2.33
2.18
2.33
2.25
2.42
2.35
2.09
0.18%
3.23%
—
2.76
Dividend per sh¥
1.00
0.95
0.98
0.99
1.08
1.14
1.21
1.27
1.40
1.46
3.27
6.11%
3.89%
—
7.83
Div yield (avg)%
1.32
0.40
0.40
2.35
4.01
4.21
1.52
0.40
1.94
3.46
6.57
1.94
1.73
77
8.35
Payout ratio%
11.34
10.89
8.39
8.99
6.79
8.86
7.12
6.15
6.03
8.66
21.41
7.12
8.52
94
233.4
Shares (diluted)M
370.0
403.6
429.0
439.0
509.7
579.4
648.2
713.6
733.9
717.8
233.2
7.09%
7.38%
15
5.94
Buyback yield%
21.03
21.67
21.35
23.93
23.28
25.30
23.80
20.87
18.60
21.42
29.10
21.42
21.55
18
0.855
D/E ratiox
0.448
0.476
0.524
0.498
0.477
0.438
0.420
0.379
0.346
0.373
0.684
0.379
0.443
59
1,234
Enterprise value¥M
202.5
209.5
229.0
227.6
243.8
251.3
269.5
270.8
305.7
299.3
822.3
4.18%
4.21%
76
0.813
LT debt¥B
1.740
1.966
1.953
1.830
1.781
2.050
2.263
2.483
2.543
2.852
0.493
9.87%
6.38%
77
Revenue
¥1.473B
6.05%
1.00×
Cost of revenue
¥861.0M
6.08%
1.00×
Operating expenses
¥256.5M
6.12%
1.01×
Property and equipment
15.58%
Spread over hurdle
90.36%