1.588
Revenue¥B
1.549
1.582
1.622
1.666
1.710
1.813
1.932
1.974
2.073
2.121
1.743
4.41%
3.85%
76
25.13
Revenue growth%
30.26
28.17
25.20
23.60
25.94
26.63
26.74
25.62
25.08
23.29
9.83
25.62
25.78
77
13.58
Gross margin%
26.60
26.85
26.77
24.05
26.77
25.09
26.56
28.44
29.64
29.16
29.79
28.44
26.77
50
29.99
Operating margin%
27.97
28.03
26.59
24.00
22.44
20.34
19.20
19.10
18.87
17.13
20.31
19.10
21.39
22
16.76
Net margin%
28.64
30.10
31.66
32.01
29.36
30.00
32.36
29.72
27.88
30.86
13.82
30.00
30.05
61
21.95
P/E ratio (avg)x
31.90
31.86
28.73
26.30
27.06
25.30
23.06
22.79
21.53
20.86
25.05
22.79
25.80
58
12.84
EV/EBITx
22.82
22.93
22.47
20.77
20.68
20.34
20.36
17.94
18.17
19.82
36.61
19.82
20.52
34
25.19
FCF yield (avg)%
18.37
20.16
21.19
22.01
20.07
22.77
24.69
27.36
24.62
24.07
3.24
24.62
22.39
55
9.56
FCF margin%
3.79
4.30
5.32
4.49
6.71
7.76
8.33
9.29
7.95
8.98
13.99
8.33
7.24
12
1.071
FCF / Net incomex
1.507
1.398
1.420
1.337
1.273
1.376
1.520
1.576
1.421
1.488
1.546
1.488
1.420
83
29.48
ROIC%
10.44
10.65
13.18
10.50
8.80
9.71
11.42
14.05
12.19
9.71
12.49
11.42
10.57
29
9.64
Return on equity%
11.11
9.12
10.44
8.46
11.23
13.69
14.18
12.14
9.68
11.61
22.01
12.14
11.17
60
17.49
Return on assets%
2.26
2.58
4.32
5.40
2.51
1.96
0.67
1.08
0.97
0.96
17.49
0.97
2.11
68
29.66
EPS¥
19.50
17.53
18.84
19.95
19.25
19.15
19.10
20.92
22.80
20.61
32.17
1.37%
1.69%
—
19.39
EPS growth%
9.72
11.87
11.48
13.11
15.03
14.73
17.21
15.70
18.64
20.23
6.70
17.21
14.88
10
48.01
Bookvalue per sh¥
18.67
17.67
15.98
16.74
14.72
15.19
15.21
16.35
16.81
17.74
20.70
3.81%
(1.67%)
—
13.63
FCF per share¥
7.23
7.03
6.46
6.71
6.91
7.63
6.87
6.60
6.25
6.00
9.16
(2.79%)
(1.79%)
—
16.32
Dividend per sh¥
17.22
17.35
20.45
24.45
28.94
33.96
38.16
45.81
50.92
56.83
59.17
14.45%
13.24%
—
20.30
Div yield (avg)%
18.43
18.15
20.49
21.51
24.43
23.88
26.60
26.91
23.99
24.56
7.06
24.56
23.94
58
17.58
Payout ratio%
11.45
11.67
9.73
7.05
8.85
5.95
6.05
6.97
7.69
5.63
29.88
6.05
7.37
55
15.84
Shares (diluted)M
16.94
17.92
17.47
18.37
18.02
20.44
20.10
20.02
23.01
23.31
15.74
5.28%
3.85%
23
5.86
Buyback yield%
3.42
5.79
8.42
7.25
5.16
3.45
0.50
0.82
3.30
1.18
24.01
1.18
3.43
23
0.452
D/E ratiox
1.641
1.719
1.911
2.281
2.510
2.588
2.490
2.454
2.462
2.682
1.777
2.490
2.458
86
1.831
Enterprise value¥B
0.795
0.753
0.711
0.723
0.801
0.776
0.891
0.992
1.118
1.189
0.857
8.23%
3.51%
23
1.189
LT debt¥B
0.855
0.931
0.894
0.850
0.769
0.816
0.887
0.876
0.842
0.896
1.026
3.10%
0.21%
43
Revenue
¥2.121B
3.85%
1.00×
Cost of revenue
¥1.141B
3.41%
0.96×
Operating expenses
¥361.8M
4.49%
1.06×
Property and equipment
16.06%
Spread over hurdle
52.60%