0.370
Revenue¥B
1.598
1.735
1.875
1.990
2.123
2.288
2.501
2.679
2.811
3.032
0.385
7.38%
7.54%
6
11.55
Revenue growth%
23.37
22.30
21.35
22.26
23.23
24.01
26.00
24.01
23.29
20.58
23.50
24.01
23.26
24
4.08
Gross margin%
9.59
11.39
11.33
8.85
8.61
9.71
9.58
8.37
7.76
4.98
29.17
8.37
9.22
14
11.65
Operating margin%
6.95
6.39
8.14
5.33
5.04
5.27
2.40
4.29
4.10
6.59
15.86
4.29
5.30
38
7.82
Net margin%
19.96
17.85
15.88
16.42
15.78
16.33
13.71
15.27
15.75
12.98
28.98
15.27
15.83
15
11.14
P/E ratio (avg)x
33.86
38.00
38.28
44.01
47.92
45.63
50.92
51.63
47.74
54.10
6.970
50.92
46.69
90
16.69
EV/EBITx
18.57
18.00
16.61
15.20
16.12
14.78
15.35
16.45
17.07
16.35
13.35
16.35
16.40
10
8.32
FCF yield (avg)%
10.91
10.63
10.77
7.98
10.47
11.80
11.01
12.29
10.79
13.46
12.98
11.80
10.85
27
5.68
FCF margin%
8.10
7.60
7.62
7.69
10.52
12.86
13.14
12.37
10.20
10.69
26.94
12.37
10.36
36
0.717
FCF / Net incomex
0.942
0.911
0.997
1.015
0.916
0.879
0.931
0.896
0.838
0.848
0.542
0.879
0.913
90
2.87
ROIC%
18.03
16.63
14.52
12.40
15.10
17.99
18.71
17.23
17.15
17.90
22.17
17.90
17.19
85
19.46
Return on equity%
21.98
23.14
20.91
19.77
17.87
14.95
12.13
13.15
12.81
9.87
2.11
12.81
16.41
93
12.35
Return on assets%
34.82
36.73
34.84
32.65
33.79
34.69
35.53
37.09
34.75
36.29
6.41
35.53
34.83
40
9.72
EPS¥
1.89
2.20
2.40
2.37
2.39
2.36
2.81
3.24
3.27
3.63
10.18
8.74%
6.27%
—
21.33
EPS growth%
24.56
27.55
25.04
26.40
28.95
31.00
28.87
30.99
29.48
31.27
3.93
30.99
28.91
21
2.33
Bookvalue per sh¥
5.40
5.79
6.25
6.20
5.89
5.72
6.05
5.57
6.32
5.93
3.14
0.14%
2.04%
—
7.58
FCF per share¥
5.79
5.58
5.72
5.44
5.58
5.08
5.31
5.19
5.51
5.94
6.71
1.26%
(0.68%)
—
8.82
Dividend per sh¥
8.08
8.38
7.79
7.48
7.96
8.15
6.89
5.83
5.98
6.14
2.66
(5.06%)
(2.96%)
—
10.41
Div yield (avg)%
20.76
19.20
20.62
17.82
16.55
14.47
15.62
17.46
14.73
13.08
9.52
14.73
17.00
21
4.24
Payout ratio%
17.11
17.90
19.97
19.68
17.71
16.14
14.60
16.72
19.00
16.61
18.31
16.61
17.41
41
144.1
Shares (diluted)M
237.8
248.4
287.4
328.8
382.6
423.6
425.5
458.3
492.1
493.6
141.3
5.23%
7.30%
65
6.45
Buyback yield%
24.00
23.99
21.24
21.13
19.60
17.95
15.14
14.41
14.43
12.09
28.32
14.43
18.78
27
0.493
D/E ratiox
0.942
1.039
0.984
0.948
0.865
0.879
0.948
1.022
0.948
0.839
0.870
0.948
0.948
42
1.485
Enterprise value¥B
4.449
4.612
5.415
6.360
7.506
8.442
9.183
9.954
11.83
13.72
3.442
12.82%
11.74%
47
2.425
LT debt¥B
0.644
0.598
0.568
0.543
0.549
0.603
0.605
0.579
0.589
0.565
1.546
0.60%
(0.57%)
36
Revenue
¥3.032B
7.54%
1.00×
Cost of revenue
¥2.122B
7.54%
1.00×
Operating expenses
¥571.3M
8.13%
1.06×
Property and equipment
15.58%
Spread over hurdle
(2.84%)