1.221
Revenue¥B
0.953
1.034
1.132
1.222
1.297
1.413
1.510
1.583
1.729
1.875
1.278
7.64%
7.81%
31
21.99
Revenue growth%
12.33
12.79
13.89
14.74
13.07
14.17
12.62
14.43
13.04
11.36
14.54
13.04
13.05
35
2.94
Gross margin%
13.28
12.92
11.61
14.34
14.75
14.06
13.46
11.31
12.81
13.33
21.36
13.33
13.30
77
5.60
Operating margin%
23.84
24.23
25.47
22.87
23.94
25.07
24.16
22.08
20.79
23.73
11.11
23.73
23.89
28
20.08
Net margin%
11.86
11.72
9.18
11.03
12.57
15.21
16.90
18.26
21.14
21.01
16.12
18.26
13.89
46
33.10
P/E ratio (avg)x
13.99
14.48
15.02
15.25
14.89
13.26
12.97
13.39
14.58
14.69
16.51
13.39
14.53
33
29.31
EV/EBITx
38.97
37.93
43.81
40.65
42.14
41.02
39.74
44.42
46.51
42.76
19.47
42.76
41.58
16
6.74
FCF yield (avg)%
7.53
9.97
7.08
9.53
8.46
10.70
13.56
12.98
10.71
11.18
6.38
11.18
10.34
79
5.98
FCF margin%
5.25
7.86
4.91
7.76
10.15
10.40
12.73
10.01
11.72
11.52
8.27
11.52
10.08
65
0.174
FCF / Net incomex
1.080
1.182
1.075
0.988
1.083
1.164
1.058
1.080
1.036
1.008
1.319
1.058
1.077
24
25.65
ROIC%
24.83
22.79
24.33
23.12
24.96
22.80
21.03
21.98
24.26
26.06
28.01
22.80
23.69
82
15.66
Return on equity%
8.26
8.52
7.83
5.48
5.25
5.08
2.09
0.40
3.30
3.94
26.17
3.30
5.16
78
28.62
Return on assets%
24.40
24.80
26.65
25.65
27.31
25.27
28.19
25.72
27.30
25.79
18.72
25.79
25.75
21
3.69
EPS¥
3.14
3.21
3.40
3.76
4.09
3.87
4.33
4.46
4.32
3.99
4.02
(0.52%)
2.32%
—
2.07
EPS growth%
32.06
32.05
29.50
31.35
32.26
31.78
34.16
34.55
33.99
35.38
22.30
34.16
32.16
63
3.75
Bookvalue per sh¥
1.71
1.60
1.50
1.61
1.37
1.19
1.17
1.08
0.96
0.87
3.89
(8.71%)
(6.71%)
—
2.73
FCF per share¥
3.30
3.68
3.65
3.37
3.25
3.37
3.75
3.73
4.11
3.98
2.73
4.14%
2.96%
—
1.69
Dividend per sh¥
2.98
2.95
2.55
2.37
2.24
2.41
2.19
1.99
1.77
1.69
0.74
(5.49%)
(5.14%)
—
13.08
Div yield (avg)%
23.99
24.17
23.73
21.55
23.02
23.76
24.97
25.71
25.00
25.67
4.25
25.00
24.08
77
5.26
Payout ratio%
6.64
5.84
5.30
3.71
2.63
1.01
0.40
2.49
3.14
1.40
12.24
1.40
2.89
37
118.1
Shares (diluted)M
85.32
86.68
79.19
80.77
83.93
78.39
85.45
91.66
79.67
76.08
117.8
(1.95%)
(1.91%)
7
12.38
Buyback yield%
3.98
2.26
0.96
0.40
0.40
2.63
5.34
5.68
3.42
1.95
12.53
3.42
2.45
30
0.545
D/E ratiox
1.108
1.061
0.919
0.833
0.760
0.691
0.743
0.795
0.780
0.789
0.940
0.780
0.792
60
0.483
Enterprise value¥B
0.962
0.935
1.018
0.977
0.992
0.898
0.990
1.102
0.975
0.906
0.231
(1.80%)
0.33%
7
0.204
LT debt¥B
1.203
1.055
0.933
1.008
0.859
0.910
0.843
0.763
0.780
0.771
0.633
(2.15%)
(5.68%)
77
Revenue
¥1.875B
7.81%
1.00×
Cost of revenue
¥1.161B
7.77%
1.00×
Operating expenses
¥241.1M
7.41%
0.96×
Property and equipment
14.78%
Spread over hurdle
41.73%