0.338
Revenue¥B
1.555
1.629
1.670
1.753
1.791
1.814
1.841
1.915
1.956
2.012
0.373
2.35%
2.85%
89
14.65
Revenue growth%
14.10
15.94
13.80
14.35
16.58
15.91
17.66
17.05
19.53
21.08
20.09
17.66
16.26
90
4.02
Gross margin%
2.24
0.84
1.42
0.46
2.92
1.19
1.57
0.40
2.64
2.36
11.29
1.57
1.50
48
8.10
Operating margin%
24.81
22.55
25.01
24.91
27.27
26.04
27.21
29.77
30.72
30.96
21.23
29.77
26.63
86
23.10
Net margin%
0.70
0.40
1.98
3.09
5.87
8.18
7.76
5.99
5.62
7.71
16.43
7.71
5.74
56
24.62
P/E ratio (avg)x
9.755
9.524
9.984
9.695
9.217
10.39
11.51
13.40
15.25
18.02
24.74
13.40
10.18
91
12.73
EV/EBITx
10.11
10.31
11.21
10.21
10.40
9.399
8.974
10.00
11.30
11.97
8.175
10.00
10.26
78
16.33
FCF yield (avg)%
14.22
13.65
15.81
18.33
15.44
17.49
14.79
13.40
16.11
14.89
27.69
14.89
15.16
76
8.98
FCF margin%
13.04
10.53
12.06
13.77
12.57
10.52
11.77
9.60
9.97
10.11
9.60
10.11
11.15
8
1.144
FCF / Net incomex
0.246
0.287
0.275
0.268
0.272
0.277
0.267
0.271
0.300
0.298
0.537
0.277
0.273
56
18.19
ROIC%
24.47
26.28
29.09
26.73
26.12
25.38
24.83
22.77
22.05
21.83
6.69
22.77
25.10
27
5.69
Return on equity%
16.05
18.35
21.19
23.99
22.62
24.96
25.31
23.30
24.90
26.19
7.57
24.96
23.64
7
29.28
Return on assets%
29.13
31.54
30.40
31.93
29.35
30.61
32.04
31.03
31.27
33.69
26.63
31.27
31.15
53
2.37
EPS¥
2.34
2.37
2.31
2.07
2.11
2.25
2.17
2.05
1.89
1.69
2.49
(4.37%)
(3.59%)
—
26.78
EPS growth%
10.90
7.97
6.13
8.05
6.79
9.22
6.98
9.15
12.14
10.31
17.85
9.22
8.60
61
1.29
Bookvalue per sh¥
1.89
2.23
2.25
2.37
2.45
2.63
2.95
3.01
3.57
3.82
1.21
9.28%
7.37%
—
1.21
FCF per share¥
2.99
3.27
3.43
3.29
3.42
3.30
3.12
3.10
3.37
3.76
1.88
1.96%
3.04%
—
1.33
Dividend per sh¥
2.25
2.24
2.20
2.21
2.02
2.15
2.38
2.59
2.90
3.26
2.68
10.08%
3.72%
—
14.58
Div yield (avg)%
15.84
14.25
15.60
13.72
14.63
17.30
17.20
16.13
16.66
18.33
11.54
17.20
15.98
37
20.80
Payout ratio%
5.15
7.49
7.27
4.52
5.91
8.64
7.35
7.99
5.54
6.46
16.55
7.35
6.86
17
170.8
Shares (diluted)M
269.8
318.1
365.0
412.6
404.5
472.7
513.1
548.5
542.7
613.9
166.1
8.70%
9.88%
72
29.21
Buyback yield%
31.27
28.36
27.18
24.24
24.70
25.98
28.68
25.90
28.62
28.18
8.27
28.18
27.68
95
0.547
D/E ratiox
0.577
0.560
0.605
0.628
0.628
0.707
0.679
0.633
0.623
0.679
0.720
0.679
0.628
50
1.566
Enterprise value¥B
0.734
0.789
0.904
0.966
1.061
1.016
1.131
1.199
1.213
1.280
0.832
3.83%
6.06%
7
0.110
LT debt¥B
1.498
1.596
1.577
1.778
1.794
1.680
1.899
1.993
2.140
2.339
1.531
5.46%
3.99%
68
Revenue
¥2.012B
2.85%
1.00×
Cost of revenue
¥1.353B
3.03%
1.02×
Operating expenses
¥475.0M
2.89%
1.00×
Property and equipment
18.11%
Spread over hurdle
59.18%