1.096
Revenue¥B
1.379
1.436
1.453
1.455
1.510
1.532
1.580
1.625
1.681
1.128
1.183
2.94%
2.16%
91
4.69
Revenue growth%
31.04
31.93
29.05
26.31
24.39
24.68
25.20
26.07
23.73
8.58
4.94
24.68
26.19
24
13.78
Gross margin%
34.20
35.27
36.75
38.99
36.31
34.76
34.42
31.54
30.18
23.24
19.79
34.42
34.59
37
12.02
Operating margin%
12.12
10.84
12.82
10.96
12.95
15.30
17.64
18.37
19.10
23.47
10.17
17.64
13.44
59
27.23
Net margin%
8.99
11.63
13.36
14.92
14.01
12.69
13.84
10.94
12.05
15.00
5.06
12.69
12.37
15
30.60
P/E ratio (avg)x
26.61
28.01
28.30
30.22
33.68
39.81
44.41
47.42
49.63
14.73
12.81
44.41
31.95
27
23.39
EV/EBITx
31.22
34.26
32.36
28.17
29.79
28.50
31.33
28.60
28.15
18.71
29.18
28.60
30.51
43
27.94
FCF yield (avg)%
13.87
14.42
13.16
14.27
14.02
16.85
16.67
19.08
16.82
15.18
29.11
16.82
15.29
60
9.13
FCF margin%
8.21
5.88
5.25
2.64
5.21
7.48
8.76
11.75
13.88
20.06
29.59
8.76
7.85
85
0.974
FCF / Net incomex
1.277
1.241
1.132
1.039
1.102
1.041
1.095
0.982
0.971
1.535
0.456
1.041
1.099
8
22.05
ROIC%
0.40
0.40
0.40
0.40
2.82
5.59
3.44
5.91
7.15
19.55
22.56
5.59
2.13
29
26.09
Return on equity%
16.60
17.36
14.42
13.12
10.61
12.32
10.82
12.78
15.61
16.42
7.95
12.32
13.77
78
21.76
Return on assets%
20.84
23.34
20.35
21.19
19.20
16.72
14.78
13.96
16.52
29.94
6.80
16.52
18.84
77
184.55
EPS¥
47.18
55.51
55.68
59.52
66.57
69.42
81.42
96.40
114.12
188.97
214.30
13.91%
10.16%
—
2.35
EPS growth%
25.06
24.63
24.14
22.80
20.18
17.29
18.44
17.77
20.35
7.26
15.78
18.44
21.58
92
70.25
Bookvalue per sh¥
138.74
128.24
120.22
110.59
123.97
130.86
126.66
122.98
125.10
107.92
78.61
2.50%
(0.96%)
—
96.55
FCF per share¥
103.84
94.79
92.46
103.58
103.55
94.90
106.01
104.61
105.98
92.53
180.58
0.46%
0.31%
—
54.70
Dividend per sh¥
143.17
138.69
139.09
137.85
147.24
143.08
156.58
154.37
138.21
68.69
113.10
0.05%
(0.51%)
—
10.47
Div yield (avg)%
12.89
14.96
12.81
15.71
12.97
13.34
11.31
12.24
14.15
4.79
6.29
12.97
12.93
94
5.84
Payout ratio%
2.18
0.40
2.18
0.40
0.40
3.24
3.94
5.77
8.70
25.25
24.55
3.94
2.71
28
5.541
Shares (diluted)M
4.103
3.907
3.686
3.808
3.927
3.924
4.077
3.843
4.163
5.647
5.417
1.80%
0.99%
79
24.78
Buyback yield%
14.71
16.05
17.36
17.22
17.39
17.27
16.82
17.28
16.48
28.37
12.09
17.27
17.02
37
0.423
D/E ratiox
1.192
1.384
1.476
1.505
1.784
1.875
2.186
2.482
2.542
1.417
1.217
2.186
1.644
15
1,027
Enterprise value¥M
554.9
549.2
596.7
568.8
606.4
604.3
562.0
528.0
547.2
526.7
998.7
(0.77%)
(2.40%)
42
1.036
LT debt¥B
1.823
1.893
2.227
2.601
2.663
3.025
3.597
3.817
4.399
0.077
1.229
11.08%
10.94%
56
Revenue
¥1.681B
2.16%
1.00×
Cost of revenue
¥1.172B
2.11%
1.00×
Operating expenses
¥215.9M
3.33%
1.12×
Property and equipment
18.75%
Spread over hurdle
11.47%