4.474
Revenue¥B
4.735
4.809
4.939
4.992
5.027
5.134
5.409
5.631
5.733
5.789
5.004
2.86%
2.15%
18
24.03
Revenue growth%
21.80
19.77
17.88
19.35
19.04
20.19
19.80
18.72
18.69
18.24
24.89
18.72
19.19
85
15.34
Gross margin%
19.52
21.02
20.20
21.33
18.42
15.87
13.71
14.63
16.74
17.73
6.11
15.87
18.07
38
22.95
Operating margin%
0.40
0.40
0.40
1.03
0.40
0.40
0.40
1.31
0.40
0.40
15.99
0.40
0.40
58
10.64
Net margin%
24.03
23.12
21.56
21.27
20.75
23.52
22.36
20.30
22.17
24.37
25.60
22.36
22.26
17
31.56
P/E ratio (avg)x
21.56
22.26
21.84
24.01
27.32
27.34
28.73
31.43
36.70
41.29
34.29
31.43
27.33
58
28.28
EV/EBITx
34.54
32.75
32.86
30.79
34.29
36.05
34.82
37.51
41.88
41.90
35.71
37.51
34.68
27
12.89
FCF yield (avg)%
14.84
16.14
14.62
16.47
14.71
14.86
17.76
14.76
13.18
15.86
5.01
14.86
14.85
93
5.47
FCF margin%
3.41
4.90
4.67
5.41
7.36
9.82
7.59
9.58
7.83
7.24
29.34
7.83
7.30
40
1.696
FCF / Net incomex
1.406
1.475
1.408
1.575
1.592
1.487
1.672
1.775
1.918
1.803
1.695
1.775
1.584
17
28.06
ROIC%
0.40
0.40
2.67
0.57
0.40
2.26
0.40
0.73
3.63
5.76
2.85
2.26
0.65
33
15.24
Return on equity%
11.01
10.46
13.45
14.71
13.46
16.12
17.69
17.01
19.24
21.13
15.57
17.69
15.41
62
2.40
Return on assets%
33.65
33.54
33.75
30.87
31.60
29.80
28.51
30.33
30.11
31.29
27.19
30.11
31.08
78
22.58
EPS¥
10.65
10.25
9.26
8.25
7.69
7.16
7.35
7.26
7.96
7.32
23.20
(0.99%)
(2.96%)
—
13.89
EPS growth%
6.85
8.73
6.29
3.55
4.85
2.61
4.72
1.96
3.18
4.26
14.09
3.18
4.49
62
19.70
Bookvalue per sh¥
18.93
21.10
22.66
22.30
22.30
21.34
23.39
25.43
27.25
28.68
22.76
5.17%
3.73%
—
14.48
FCF per share¥
12.66
13.42
14.31
15.81
17.63
19.29
21.76
21.21
21.08
24.48
14.61
6.79%
7.29%
—
14.95
Dividend per sh¥
34.95
34.36
32.74
34.59
33.14
38.31
43.60
49.12
53.82
50.96
18.04
8.99%
4.84%
—
3.34
Div yield (avg)%
0.83
2.11
1.97
4.85
3.87
4.24
6.91
5.55
8.00
6.56
26.32
6.56
4.55
47
16.41
Payout ratio%
17.60
18.35
17.33
19.64
20.18
23.06
23.49
21.13
22.42
24.19
12.51
23.06
20.66
59
81.48
Shares (diluted)M
123.2
134.1
133.4
149.0
162.3
176.3
189.3
207.8
247.8
262.7
82.70
10.12%
9.17%
66
24.06
Buyback yield%
6.33
9.24
7.67
9.79
12.21
14.50
16.11
15.28
16.46
14.30
8.70
15.28
13.26
74
0.921
D/E ratiox
1.149
1.218
1.232
1.261
1.238
1.176
1.154
1.274
1.391
1.490
1.382
1.274
1.235
91
0.934
Enterprise value¥B
3.884
4.380
4.532
5.110
4.901
4.991
5.067
4.791
5.149
4.921
4.074
0.08%
2.11%
85
4,055
LT debt¥M
601.5
573.6
592.3
599.4
602.8
566.3
561.8
493.6
506.3
545.1
679.7
(1.99%)
(1.57%)
15
Revenue
¥5.789B
2.15%
1.00×
Cost of revenue
¥3.917B
1.80%
0.97×
Operating expenses
¥846.6M
2.98%
1.09×
Property and equipment
17.10%
Spread over hurdle
38.13%