0.859
Revenue¥B
0.638
0.676
0.743
0.806
0.859
0.909
0.972
1.072
1.171
1.285
0.885
8.39%
7.91%
92
6.52
Revenue growth%
11.59
9.41
11.75
9.86
7.89
7.06
8.54
6.14
7.49
8.71
9.92
7.49
8.63
75
18.38
Gross margin%
23.07
23.28
23.89
24.49
25.56
23.86
21.00
23.94
23.65
25.71
11.21
23.86
23.88
24
12.72
Operating margin%
10.08
7.49
6.85
6.02
5.56
3.85
3.02
0.97
1.28
0.40
20.12
1.28
4.71
93
5.32
Net margin%
20.77
18.31
21.24
23.94
25.48
26.71
26.55
24.59
23.18
25.80
16.87
25.80
24.27
14
18.89
P/E ratio (avg)x
32.35
35.01
37.74
40.76
44.31
40.01
39.97
37.94
40.51
42.29
6.877
40.01
39.99
44
27.39
EV/EBITx
40.79
48.51
57.60
63.01
62.32
74.51
77.02
84.55
94.34
103.5
27.32
84.55
68.76
39
23.83
FCF yield (avg)%
26.05
25.46
23.46
25.82
23.90
22.10
19.16
17.48
18.48
21.19
29.65
19.16
22.78
72
7.78
FCF margin%
19.50
17.19
17.01
18.62
19.86
17.38
14.50
14.79
14.98
17.85
11.76
14.98
17.29
39
0.746
FCF / Net incomex
1.335
1.247
1.270
1.076
0.959
0.897
0.820
0.702
0.752
0.805
1.153
0.805
0.928
93
18.48
ROIC%
19.28
20.83
22.37
24.69
24.87
25.65
24.87
25.53
23.47
22.91
7.38
24.87
24.08
34
15.63
Return on equity%
26.58
24.97
25.54
26.55
27.97
27.32
28.01
29.12
27.46
30.05
15.39
28.01
27.39
59
14.22
Return on assets%
11.43
11.06
12.23
9.98
10.78
11.21
9.89
8.26
5.77
6.73
13.40
8.26
10.38
86
1.45
EPS¥
0.92
1.00
1.05
1.15
1.18
1.29
1.40
1.66
1.61
1.76
1.52
8.29%
6.69%
—
4.79
EPS growth%
11.01
12.70
11.28
9.66
7.82
7.84
6.15
6.51
8.44
10.45
10.66
7.84
9.05
55
1.40
Bookvalue per sh¥
1.70
1.95
2.06
2.16
2.26
2.14
2.13
2.43
2.57
2.80
0.87
4.40%
4.95%
—
1.11
FCF per share¥
1.21
1.41
1.45
1.62
1.75
2.11
2.24
2.54
2.65
2.66
1.16
8.76%
8.28%
—
0.99
Dividend per sh¥
0.73
0.71
0.77
0.80
0.93
0.92
0.91
0.94
0.97
1.03
1.24
2.06%
5.23%
—
26.87
Div yield (avg)%
16.45
15.31
14.86
17.10
15.78
18.73
18.59
16.64
18.56
19.63
14.86
18.59
16.87
91
15.25
Payout ratio%
2.78
0.40
2.88
1.81
0.51
2.55
2.68
2.35
0.56
0.40
17.31
2.35
2.08
54
0.754
Shares (diluted)B
1.244
1.343
1.408
1.572
1.650
1.729
1.864
1.845
1.844
2.129
0.764
5.24%
6.03%
40
14.44
Buyback yield%
9.17
10.41
8.38
11.21
12.08
12.79
13.15
11.41
9.98
10.04
10.47
11.41
10.81
10
1.196
D/E ratiox
1.169
1.115
1.176
1.106
1.152
1.138
1.226
1.339
1.188
1.140
0.875
1.188
1.161
34
1.104
Enterprise value¥B
1.612
1.584
1.556
1.722
1.542
1.380
1.501
1.474
1.296
1.308
0.296
(3.23%)
(2.03%)
15
838.8
LT debt¥M
623.0
624.8
641.7
580.7
501.4
500.5
472.6
414.1
390.6
368.5
297.2
(5.97%)
(4.97%)
90
Revenue
¥1.285B
7.91%
1.00×
Cost of revenue
¥569.5M
7.78%
0.99×
Operating expenses
¥307.5M
8.39%
1.05×
Property and equipment
14.02%
Spread over hurdle
19.34%