0.719
Revenue¥B
0.636
0.696
0.761
0.829
0.905
0.966
1.020
1.079
1.173
1.248
0.741
6.64%
7.82%
92
27.03
Revenue growth%
8.44
11.38
10.98
9.35
9.50
9.00
8.38
10.72
9.16
8.89
15.31
9.00
9.26
74
8.23
Gross margin%
8.88
8.63
7.44
7.77
6.48
6.94
7.30
9.77
8.32
10.29
10.86
8.32
8.05
22
23.15
Operating margin%
7.82
5.54
6.77
9.41
11.67
11.45
12.07
13.27
10.55
12.08
29.52
12.07
11.00
71
20.53
Net margin%
26.73
24.34
25.94
27.38
26.25
27.68
27.42
29.31
27.26
28.70
5.79
27.68
27.32
21
30.36
P/E ratio (avg)x
19.81
21.18
19.43
20.91
20.33
18.54
19.28
20.18
21.75
22.90
8.845
20.18
20.26
88
14.60
EV/EBITx
8.636
7.799
7.156
7.087
7.257
7.440
7.682
7.849
8.350
8.359
28.00
7.849
7.740
72
11.24
FCF yield (avg)%
10.01
9.41
9.15
12.04
9.70
7.74
9.53
11.51
12.25
14.41
4.90
11.51
9.86
38
6.19
FCF margin%
29.32
27.92
26.96
28.80
31.11
30.39
32.92
35.21
35.06
37.37
21.64
35.06
30.75
42
0.135
FCF / Net incomex
0.227
0.252
0.240
0.230
0.234
0.247
0.247
0.269
0.264
0.276
0.505
0.264
0.247
58
8.23
ROIC%
15.00
14.58
12.23
10.78
13.63
12.00
12.95
10.88
12.50
12.15
20.42
12.15
12.36
52
18.16
Return on equity%
30.51
31.40
31.24
32.81
31.06
31.33
28.54
25.55
27.47
27.00
7.54
27.47
30.79
74
22.43
Return on assets%
25.97
27.13
24.55
24.70
26.68
25.57
23.55
22.40
23.18
20.73
13.01
23.18
24.63
45
0.91
EPS¥
2.64
2.77
3.29
3.97
4.07
4.57
4.90
5.29
5.25
5.57
1.00
6.49%
9.81%
—
2.50
EPS growth%
5.99
5.63
4.45
1.84
1.12
2.97
2.24
2.16
1.93
1.85
2.16
2.16
2.20
79
4.55
Bookvalue per sh¥
4.97
5.03
5.26
5.27
5.37
6.10
6.94
7.57
8.68
9.93
0.89
13.10%
7.58%
—
0.77
FCF per share¥
2.70
2.95
2.96
3.18
3.25
3.36
3.73
3.65
3.91
4.33
2.40
5.90%
6.18%
—
5.13
Dividend per sh¥
1.62
1.62
1.59
1.46
1.52
1.68
1.84
1.91
2.15
2.31
1.61
8.64%
3.49%
—
18.10
Div yield (avg)%
16.65
18.19
21.18
21.92
24.32
21.72
24.31
23.90
23.35
20.69
27.42
23.35
21.82
33
3.10
Payout ratio%
13.77
15.94
18.02
17.68
17.41
16.28
17.77
18.36
17.83
18.96
7.18
17.83
17.73
75
103.8
Shares (diluted)M
75.19
65.51
69.52
74.31
80.55
82.68
80.58
73.46
71.21
67.73
100.8
(3.41%)
(2.11%)
84
23.97
Buyback yield%
20.21
19.54
22.19
21.86
22.93
23.41
22.51
21.17
22.29
24.60
13.49
22.51
22.24
35
1.188
D/E ratiox
1.496
1.527
1.481
1.663
1.838
1.950
2.100
2.314
2.366
2.475
0.420
2.314
1.894
84
0.804
Enterprise value¥B
1.143
1.129
1.092
1.061
1.121
1.255
1.421
1.424
1.683
1.886
0.219
10.97%
5.85%
35
613.5
LT debt¥M
515.8
575.1
596.4
649.8
597.7
677.6
775.9
882.8
908.0
876.5
142.3
7.96%
4.60%
66
Revenue
¥1.248B
7.82%
1.00×
Cost of revenue
¥873.8M
7.82%
1.00×
Operating expenses
¥237.3M
7.68%
0.99×
Property and equipment
19.36%
Spread over hurdle
47.58%