0.546
Revenue¥B
0.732
0.756
0.788
0.815
0.842
0.863
0.902
0.944
0.986
1.016
0.610
3.83%
3.54%
39
12.13
Revenue growth%
25.69
23.94
21.96
23.34
20.49
19.04
20.49
20.73
20.91
22.02
29.88
20.73
21.44
67
27.84
Gross margin%
0.40
0.40
0.40
0.46
0.40
0.40
2.89
2.20
0.97
0.92
26.97
0.97
0.43
79
22.66
Operating margin%
24.62
27.02
26.07
28.74
28.59
30.19
31.51
32.05
30.20
30.34
2.29
30.34
29.46
50
13.30
Net margin%
13.06
13.01
12.25
9.89
12.45
12.20
10.17
12.84
14.98
13.66
14.59
12.84
12.64
20
34.27
P/E ratio (avg)x
36.94
37.26
36.09
32.71
30.40
34.44
32.31
33.74
38.07
38.26
30.98
34.44
35.26
75
8.798
EV/EBITx
24.12
26.00
24.08
24.72
24.60
25.09
22.54
21.23
21.95
19.12
33.17
21.95
24.10
28
4.70
FCF yield (avg)%
3.58
3.11
1.57
4.24
6.47
7.91
9.41
9.18
11.41
13.38
19.04
9.41
7.19
33
10.65
FCF margin%
9.17
9.11
8.00
9.24
8.67
7.41
5.15
5.48
7.51
7.81
19.59
7.41
7.91
62
1.645
FCF / Net incomex
0.485
0.488
0.452
0.451
0.464
0.474
0.446
0.448
0.407
0.437
0.622
0.446
0.452
38
29.49
ROIC%
22.73
23.78
24.67
26.99
26.79
23.88
23.96
24.45
25.00
25.83
7.74
24.45
24.56
25
24.23
Return on equity%
24.76
22.22
21.55
18.71
17.83
17.29
15.98
17.35
17.21
18.08
8.15
17.29
17.95
94
16.71
Return on assets%
8.87
6.12
3.59
5.52
2.61
2.09
2.44
4.45
6.83
5.95
19.04
4.45
4.98
53
3.92
EPS¥
14.89
14.97
14.20
14.27
14.78
14.81
16.36
17.02
19.81
20.86
4.11
7.14%
3.43%
—
6.70
EPS growth%
6.87
4.53
5.96
5.68
8.24
8.42
11.29
8.90
9.10
11.32
13.80
9.10
8.33
60
12.25
Bookvalue per sh¥
8.41
9.28
9.44
9.33
9.44
9.10
9.70
9.54
9.86
9.37
5.70
(0.15%)
0.81%
—
4.86
FCF per share¥
9.27
11.08
13.00
15.85
15.68
15.92
19.36
19.01
21.74
22.74
5.80
7.72%
9.34%
—
7.87
Dividend per sh¥
2.94
3.07
2.81
2.50
2.28
2.53
2.32
2.38
2.59
2.45
2.06
1.45%
(1.44%)
—
5.40
Div yield (avg)%
8.86
8.13
8.20
9.73
10.48
7.96
10.11
7.48
5.50
5.27
12.46
7.48
8.16
48
5.92
Payout ratio%
11.58
12.01
12.52
13.92
12.77
14.04
15.04
14.77
16.93
16.72
28.82
15.04
13.98
22
44.75
Shares (diluted)M
50.49
50.73
46.56
43.41
39.63
37.71
39.57
37.67
40.50
40.30
47.09
0.34%
(2.21%)
28
23.03
Buyback yield%
23.41
24.84
24.18
26.77
28.89
29.21
30.40
31.90
31.92
29.87
21.45
30.40
29.05
95
0.615
D/E ratiox
0.245
0.282
0.325
0.325
0.341
0.375
0.415
0.392
0.427
0.424
0.201
0.415
0.358
22
586.4
Enterprise value¥M
892.0
884.1
848.7
914.5
908.3
987.5
919.1
900.8
843.9
822.7
194.4
(1.96%)
0.06%
40
713.7
LT debt¥M
288.1
247.9
218.1
223.2
233.7
213.9
197.3
177.9
164.8
164.4
731.0
(6.80%)
(6.42%)
25
Revenue
¥1.016B
3.54%
1.00×
Cost of revenue
¥678.8M
3.70%
1.02×
Operating expenses
¥228.6M
3.19%
0.97×
Property and equipment
14.49%
Spread over hurdle
(2.87%)