0.244
Revenue¥B
0.706
0.748
0.806
0.889
0.975
1.031
1.128
1.209
1.326
1.437
0.261
8.08%
8.42%
94
4.10
Revenue growth%
28.56
31.22
30.84
32.42
30.15
32.76
32.54
30.23
31.84
32.83
9.48
32.54
31.53
18
7.75
Gross margin%
0.67
0.40
0.40
3.29
2.84
4.46
6.10
8.14
6.62
7.95
23.02
6.62
3.88
13
11.29
Operating margin%
25.19
25.02
26.75
28.95
28.79
26.35
25.75
27.99
28.38
29.21
10.45
27.99
27.37
11
10.42
Net margin%
19.30
17.60
17.72
16.57
17.60
15.99
13.03
13.35
12.15
12.24
29.11
13.03
16.28
23
14.61
P/E ratio (avg)x
30.31
31.63
32.28
39.00
41.01
47.76
47.38
49.61
56.62
57.48
37.07
49.61
44.19
41
17.66
EV/EBITx
18.49
20.32
22.59
24.83
28.85
33.14
32.66
37.22
40.79
41.13
33.79
37.22
30.76
17
18.60
FCF yield (avg)%
7.57
4.60
4.03
2.24
0.40
0.94
3.74
4.03
1.80
4.27
22.31
3.74
3.88
66
24.00
FCF margin%
2.32
2.93
3.46
4.02
2.88
5.65
8.65
8.11
6.73
6.36
12.68
6.73
4.84
68
0.750
FCF / Net incomex
1.854
2.183
2.283
2.470
2.469
2.604
3.078
3.003
2.981
3.485
0.588
3.003
2.537
65
15.39
ROIC%
11.57
14.01
13.45
10.58
13.14
14.54
14.56
11.79
13.86
13.35
16.72
13.86
13.40
81
18.45
Return on equity%
14.69
14.39
12.73
15.57
12.94
10.98
11.93
14.34
12.65
14.40
29.98
12.65
13.64
47
14.04
Return on assets%
24.57
21.68
19.97
20.11
22.21
21.21
22.19
22.50
20.37
19.03
13.18
21.21
21.44
73
24.33
EPS¥
18.53
19.46
22.85
23.50
25.06
27.30
31.62
34.31
40.03
46.91
26.56
13.36%
11.61%
—
12.19
EPS growth%
11.33
9.04
7.82
9.62
8.23
6.98
7.69
8.48
10.12
12.24
14.36
8.48
8.76
91
44.31
Bookvalue per sh¥
27.80
29.62
31.99
32.61
31.34
33.65
37.57
36.17
38.34
43.21
22.07
6.63%
3.69%
—
32.34
FCF per share¥
16.47
17.52
18.92
16.94
15.13
14.94
13.82
14.11
12.57
11.44
46.02
(5.45%)
(3.98%)
—
41.19
Dividend per sh¥
50.50
52.51
62.82
61.74
72.70
72.19
81.47
89.84
107.55
105.32
22.27
7.69%
9.65%
—
17.40
Div yield (avg)%
13.89
16.48
16.10
18.63
19.39
19.08
20.93
18.17
15.19
13.21
27.09
18.17
17.33
32
20.48
Payout ratio%
0.40
0.40
0.76
2.96
1.74
2.99
3.61
4.25
3.83
1.81
8.11
3.61
2.38
10
10.73
Shares (diluted)M
14.44
13.93
13.81
15.32
17.11
18.06
17.50
18.33
18.19
17.94
10.92
0.95%
3.63%
69
12.64
Buyback yield%
6.21
3.83
6.46
5.55
7.15
5.62
3.87
4.64
7.33
5.73
18.91
5.62
5.68
64
1.359
D/E ratiox
1.691
1.902
2.021
2.126
2.156
2.393
2.713
2.968
3.004
3.529
1.453
2.968
2.275
91
1,054
Enterprise value¥M
153.2
176.0
170.9
162.6
159.0
176.8
202.4
237.3
245.5
250.5
679.2
9.52%
6.77%
33
95.53
LT debt¥M
367.8
405.7
409.1
365.7
399.8
442.6
407.0
380.1
377.3
400.4
617.5
0.03%
1.52%
88
Revenue
¥1.437B
8.42%
1.00×
Cost of revenue
¥838.1M
8.56%
1.01×
Operating expenses
¥296.2M
8.49%
1.01×
Property and equipment
16.86%
Spread over hurdle
11.20%