0.653
Revenue¥B
0.723
0.759
0.798
0.851
0.927
0.990
1.066
1.134
1.192
1.287
0.684
6.78%
6.82%
36
5.54
Revenue growth%
26.84
29.24
31.23
28.49
25.78
28.33
31.19
30.59
27.77
27.56
23.55
28.33
28.41
76
25.15
Gross margin%
24.07
24.07
23.30
22.34
21.87
19.27
20.91
21.29
23.51
24.08
19.25
21.29
22.82
21
16.52
Operating margin%
22.29
21.22
20.81
19.34
16.46
13.78
14.09
13.96
14.23
11.78
16.56
13.96
15.35
66
14.46
Net margin%
0.60
3.46
4.07
1.31
0.40
0.40
2.66
1.16
1.09
2.69
28.28
1.16
1.24
57
19.69
P/E ratio (avg)x
30.63
28.04
28.92
32.84
30.84
30.12
30.96
35.48
36.55
33.19
34.77
33.19
30.90
9
11.74
EV/EBITx
30.69
30.44
30.54
32.23
29.78
32.61
35.75
40.42
37.62
42.33
7.264
37.62
32.42
11
21.35
FCF yield (avg)%
13.84
12.99
11.39
13.72
16.37
17.71
18.47
19.75
17.86
19.01
26.50
18.47
17.04
59
22.18
FCF margin%
29.34
29.62
28.47
30.46
31.15
29.80
31.17
33.59
32.24
30.04
6.78
31.17
30.25
57
1.364
FCF / Net incomex
1.939
1.908
2.013
2.187
2.294
2.052
2.047
2.281
2.508
2.813
0.222
2.281
2.119
21
20.19
ROIC%
13.73
13.90
13.96
16.68
15.75
17.30
18.14
19.54
21.68
20.47
5.59
19.54
16.99
8
25.39
Return on equity%
23.23
22.84
24.41
21.75
19.79
20.83
21.11
20.79
21.89
24.55
22.98
21.11
21.82
79
21.16
Return on assets%
27.41
27.02
26.65
29.17
28.21
28.04
27.08
28.89
30.80
29.33
9.71
28.89
28.13
39
6.97
EPS¥
2.12
1.86
1.67
1.73
1.65
1.59
1.64
1.59
1.66
1.48
7.61
(2.25%)
(3.31%)
—
9.90
EPS growth%
30.08
27.83
27.77
29.80
27.45
25.48
23.92
24.47
25.27
25.18
15.42
25.18
26.47
39
7.07
Bookvalue per sh¥
3.19
3.65
4.02
4.54
5.03
5.73
6.71
7.32
7.25
8.59
2.29
11.30%
11.56%
—
6.48
FCF per share¥
6.17
7.20
7.24
6.77
7.32
7.84
8.48
9.49
9.90
10.98
4.74
8.46%
5.86%
—
7.12
Dividend per sh¥
4.96
4.81
5.10
5.17
5.35
6.07
6.81
7.86
9.40
10.64
3.79
14.75%
9.06%
—
16.68
Div yield (avg)%
17.14
16.49
14.16
14.96
16.02
16.61
18.28
19.39
20.22
23.21
13.74
19.39
16.88
80
8.63
Payout ratio%
11.03
13.20
15.42
15.64
16.45
17.03
17.08
16.13
13.94
11.56
22.26
16.13
15.53
14
103.0
Shares (diluted)M
145.2
161.9
163.0
165.4
153.8
174.8
180.2
187.8
180.2
177.3
103.8
2.89%
2.02%
42
12.67
Buyback yield%
18.40
18.37
20.86
23.39
21.99
19.14
18.20
18.99
19.20
18.38
12.93
18.99
19.07
94
0.327
D/E ratiox
1.004
0.973
1.064
1.052
0.970
1.049
0.999
0.988
0.924
1.031
0.122
0.999
1.001
94
818.7
Enterprise value¥M
877.4
763.9
762.6
742.5
787.9
686.0
652.5
670.7
605.9
569.3
953.2
(6.29%)
(5.10%)
79
0.562
LT debt¥B
0.116
0.122
0.128
0.133
0.132
0.140
0.166
0.160
0.176
0.167
1.131
4.77%
4.65%
94
Revenue
¥1.287B
6.82%
1.00×
Cost of revenue
¥841.7M
6.66%
0.99×
Operating expenses
¥266.0M
7.46%
1.06×
Property and equipment
15.50%
Spread over hurdle
23.68%