0.655
Revenue¥B
1.382
1.428
1.492
1.563
1.619
1.665
1.730
1.855
1.913
2.048
0.719
4.81%
4.41%
55
3.11
Revenue growth%
19.34
21.66
20.60
21.39
22.58
19.88
19.84
20.29
17.60
15.28
14.08
19.84
20.09
19
13.42
Gross margin%
12.21
9.56
11.14
13.90
12.95
12.06
11.09
8.64
7.62
5.15
29.47
8.64
11.11
37
18.43
Operating margin%
28.37
25.60
23.81
26.80
26.75
25.46
27.87
28.15
28.00
25.53
2.60
27.87
26.78
78
6.35
Net margin%
29.28
28.88
26.34
26.08
26.10
25.63
28.25
26.00
28.93
31.53
17.36
28.25
27.29
77
27.73
P/E ratio (avg)x
17.08
15.57
15.93
17.59
19.45
17.55
18.95
20.28
19.05
18.13
12.95
18.95
17.86
80
12.58
EV/EBITx
21.05
22.83
19.94
17.41
18.88
17.89
15.62
15.42
13.49
14.18
36.79
15.42
17.65
41
11.22
FCF yield (avg)%
8.81
8.72
8.96
6.21
7.34
5.74
3.80
5.78
4.14
6.88
18.62
5.74
6.54
38
23.17
FCF margin%
19.30
18.14
16.19
13.42
14.82
16.71
13.96
14.15
16.24
17.26
24.73
16.24
16.22
65
1.407
FCF / Net incomex
1.625
1.678
1.862
2.188
2.104
2.371
2.357
2.692
3.096
3.278
1.042
2.692
2.272
72
6.92
ROIC%
15.13
12.43
14.83
14.48
16.82
14.03
14.11
14.72
14.90
12.56
17.70
14.11
14.60
32
27.84
Return on equity%
18.03
16.08
17.72
15.72
18.37
20.91
22.59
19.96
22.80
21.82
4.53
21.82
19.17
74
21.33
Return on assets%
10.32
9.19
6.41
3.89
4.92
6.39
5.31
3.85
2.61
4.84
23.55
4.84
5.11
23
6.96
EPS¥
5.61
5.55
5.73
6.09
6.75
6.78
6.59
6.70
6.48
5.98
7.49
(2.40%)
0.94%
—
26.35
EPS growth%
28.91
26.74
24.30
27.07
24.56
24.38
23.15
24.47
23.61
20.70
3.95
23.61
24.43
88
3.47
Bookvalue per sh¥
2.03
2.37
2.64
3.02
3.42
4.06
4.28
4.52
5.04
4.95
6.10
7.70%
10.10%
—
5.60
FCF per share¥
10.67
11.87
12.16
12.42
12.99
14.76
17.23
17.56
19.59
19.73
4.05
8.72%
7.51%
—
2.20
Dividend per sh¥
2.91
2.99
3.03
2.96
2.88
3.12
3.21
3.76
3.60
3.78
1.43
5.61%
3.30%
—
2.57
Div yield (avg)%
18.66
19.51
20.60
18.72
20.12
18.13
16.70
18.98
17.56
18.53
12.58
18.13
18.69
32
29.24
Payout ratio%
11.27
13.12
11.53
9.46
10.36
10.23
10.03
8.57
10.27
8.75
28.51
10.03
10.25
65
107.2
Shares (diluted)M
90.13
94.23
87.13
91.73
102.4
110.5
100.5
105.7
104.7
99.60
103.3
(0.55%)
0.87%
62
7.81
Buyback yield%
29.01
30.73
29.87
28.36
27.92
28.45
29.30
31.27
31.60
31.90
12.22
31.27
29.59
43
0.249
D/E ratiox
1.180
1.224
1.204
1.160
1.220
1.092
1.201
1.127
1.135
1.026
0.678
1.127
1.170
48
0.816
Enterprise value¥B
0.203
0.189
0.183
0.207
0.223
0.213
0.223
0.220
0.204
0.236
1.735
1.19%
2.29%
36
1.103
LT debt¥B
1.395
1.528
1.708
1.688
1.615
1.779
1.574
1.526
1.533
1.619
0.083
0.04%
1.33%
26
Revenue
¥2.048B
4.41%
1.00×
Cost of revenue
¥1.404B
4.51%
1.01×
Operating expenses
¥248.0M
4.23%
0.98×
Property and equipment
17.50%
Spread over hurdle
13.05%