1.799
Revenue¥B
1.212
1.279
1.368
1.447
1.526
1.681
1.814
1.998
2.195
2.371
1.952
9.22%
7.59%
30
8.00
Revenue growth%
7.63
5.68
3.47
3.69
4.61
6.47
7.78
6.36
4.79
3.19
9.12
6.36
5.23
64
10.07
Gross margin%
15.64
14.12
16.92
17.41
17.34
16.83
19.54
20.89
18.00
17.80
14.21
18.00
17.37
10
7.23
Operating margin%
11.15
13.20
15.82
16.50
16.13
13.87
11.93
10.73
11.59
12.22
17.10
11.93
12.71
39
25.44
Net margin%
12.24
14.20
15.78
14.68
14.93
15.41
13.97
15.43
12.61
12.78
12.57
13.97
14.44
55
21.66
P/E ratio (avg)x
51.73
52.61
61.07
71.12
70.87
82.74
80.03
89.05
91.08
86.54
15.97
86.54
75.58
44
22.07
EV/EBITx
26.30
27.90
26.83
27.68
27.20
26.50
27.18
24.60
22.35
23.33
19.17
24.60
26.66
78
22.52
FCF yield (avg)%
13.41
14.60
16.19
15.20
17.45
17.43
15.31
14.45
14.09
15.00
10.93
15.00
15.10
7
13.22
FCF margin%
10.72
13.37
11.04
9.36
7.24
6.15
3.31
0.54
0.40
2.48
5.05
2.48
6.70
48
1.746
FCF / Net incomex
0.704
0.667
0.722
0.788
0.717
0.763
0.844
0.922
0.986
0.903
0.905
0.903
0.776
36
26.27
ROIC%
28.86
30.74
29.71
28.02
27.56
29.24
26.36
27.15
30.03
28.81
18.27
28.81
28.84
33
16.59
Return on equity%
0.85
0.40
1.36
2.54
0.67
0.40
1.87
2.23
2.68
0.69
24.34
1.87
1.11
94
23.56
Return on assets%
16.90
17.41
16.08
13.96
13.59
15.47
12.97
12.53
10.53
10.92
26.81
12.53
13.77
11
2.76
EPS¥
6.47
6.05
5.64
5.83
5.18
5.33
5.74
5.76
5.76
5.12
2.98
(0.22%)
(1.95%)
—
25.31
EPS growth%
15.52
14.20
13.59
12.82
14.18
14.90
16.82
16.27
16.97
16.80
9.79
16.80
15.21
12
1.18
Bookvalue per sh¥
3.17
2.79
2.50
2.36
2.37
2.40
2.52
2.19
1.93
1.71
4.32
(6.27%)
(5.36%)
—
3.47
FCF per share¥
2.33
2.68
2.71
2.82
3.17
3.63
3.89
4.42
5.25
5.00
6.05
9.52%
9.53%
—
4.37
Dividend per sh¥
5.54
6.28
5.99
6.33
6.38
6.28
6.24
7.20
8.20
9.27
1.34
7.77%
4.72%
—
28.98
Div yield (avg)%
15.48
15.92
15.99
13.37
12.15
14.58
12.63
14.73
13.95
16.54
18.23
14.58
14.66
29
24.18
Payout ratio%
23.70
23.95
24.50
25.51
27.37
27.00
27.33
26.20
27.70
25.03
4.15
27.00
25.86
28
96.58
Shares (diluted)M
128.0
123.9
124.3
137.1
153.9
153.3
166.4
161.5
150.2
134.4
94.27
(2.67%)
0.10%
18
10.36
Buyback yield%
17.66
19.49
20.75
18.56
17.05
18.02
16.99
15.77
15.39
16.34
25.01
16.34
17.36
18
0.865
D/E ratiox
0.234
0.221
0.244
0.258
0.284
0.264
0.276
0.276
0.267
0.260
1.273
0.267
0.262
15
0.748
Enterprise value¥B
0.723
0.782
0.830
0.790
0.861
0.931
0.901
0.900
0.849
0.788
1.894
(1.74%)
0.73%
92
1,758
LT debt¥M
122.9
107.7
104.4
105.6
103.0
100.8
106.9
105.3
99.74
94.86
796.1
(1.63%)
(1.64%)
75
Revenue
¥2.371B
7.59%
1.00×
Cost of revenue
¥1.660B
7.59%
1.00×
Operating expenses
¥437.1M
8.47%
1.09×
Property and equipment
17.85%
Spread over hurdle
(3.04%)