1.864
Revenue¥B
1.610
1.679
1.813
1.895
2.009
2.156
2.270
2.356
2.459
2.606
1.931
5.34%
5.71%
55
4.14
Revenue growth%
13.51
13.40
14.11
15.41
12.73
14.96
14.70
13.93
16.54
15.42
22.75
14.96
14.40
61
23.98
Gross margin%
14.12
12.97
11.11
8.32
9.02
6.72
7.40
9.95
11.90
11.72
18.15
9.95
10.53
92
20.41
Operating margin%
18.89
18.35
15.82
16.76
18.24
21.13
23.07
25.23
24.12
26.17
25.82
24.12
20.01
8
26.39
Net margin%
2.72
1.79
0.40
0.40
0.40
0.44
0.40
0.40
2.31
0.40
25.04
0.40
0.40
46
22.93
P/E ratio (avg)x
39.94
37.48
36.70
33.60
30.07
30.14
27.35
25.92
22.86
23.26
20.80
25.92
30.11
92
7.339
EV/EBITx
17.95
15.68
15.21
14.94
13.56
14.65
15.14
16.13
15.38
13.96
19.55
15.14
15.18
63
14.91
FCF yield (avg)%
17.25
17.82
15.62
14.45
12.48
12.27
11.84
10.70
11.57
12.89
16.64
11.84
12.69
58
18.59
FCF margin%
12.54
13.27
11.74
10.74
12.86
10.74
9.42
10.46
7.86
6.49
5.78
9.42
10.74
15
1.212
FCF / Net incomex
0.572
0.558
0.608
0.662
0.738
0.777
0.868
0.989
1.062
1.200
0.544
0.989
0.758
25
29.19
ROIC%
0.40
0.40
2.79
3.35
4.63
3.60
0.94
0.96
1.20
0.40
9.12
0.96
1.08
70
14.09
Return on equity%
7.40
6.31
5.66
2.92
5.55
5.05
5.55
3.34
4.64
4.91
5.91
4.91
5.30
24
10.61
Return on assets%
21.07
18.23
19.86
17.73
16.90
19.39
18.55
19.70
20.03
19.23
7.88
19.39
19.31
74
4.95
EPS¥
6.16
7.13
7.78
7.31
6.95
6.72
7.65
8.80
10.14
10.55
5.46
8.71%
5.84%
—
2.60
EPS growth%
22.33
21.16
20.25
18.26
15.73
15.29
18.28
16.17
13.78
14.28
27.63
15.29
17.22
13
3.12
Bookvalue per sh¥
6.58
7.44
7.54
8.68
10.14
10.05
11.99
13.47
13.13
12.87
6.41
4.88%
7.66%
—
5.59
FCF per share¥
6.73
7.16
7.51
7.75
6.86
7.45
7.61
7.01
7.00
7.58
6.58
2.01%
0.18%
—
5.40
Dividend per sh¥
4.38
4.78
4.39
4.64
4.38
4.29
3.94
4.13
4.38
3.92
5.16
(2.17%)
(1.21%)
—
26.41
Div yield (avg)%
4.89
2.23
1.88
2.40
1.55
3.85
3.83
1.53
1.65
0.40
18.52
1.65
2.06
72
25.61
Payout ratio%
28.60
31.08
28.11
30.18
32.37
29.77
27.54
25.17
25.77
24.08
24.44
25.77
28.36
25
132.5
Shares (diluted)M
289.5
341.2
391.4
438.3
471.0
519.8
542.0
548.4
645.4
664.0
135.9
7.11%
10.48%
50
13.20
Buyback yield%
16.72
16.59
17.65
17.38
17.41
19.38
19.02
20.99
22.66
25.18
22.95
20.99
18.33
36
1.230
D/E ratiox
1.813
1.998
1.985
1.911
2.173
2.345
2.480
2.435
2.408
2.340
0.414
2.408
2.257
45
0.123
Enterprise value¥B
3.217
3.319
3.651
3.573
3.813
4.214
4.089
4.342
4.352
5.003
2.082
5.58%
5.88%
29
0.642
LT debt¥B
3.262
3.180
3.503
3.401
3.451
3.641
4.223
3.896
3.858
3.989
1.336
2.94%
2.72%
42
Revenue
¥2.606B
5.71%
1.00×
Cost of revenue
¥1.751B
5.81%
1.01×
Operating expenses
¥504.1M
5.95%
1.02×
Property and equipment
17.12%
Spread over hurdle
19.01%