0.856
Revenue¥B
1.525
1.549
1.576
1.579
1.591
1.587
1.624
1.661
1.710
1.744
0.926
1.85%
1.71%
50
21.76
Revenue growth%
14.22
17.07
16.89
18.75
18.57
20.36
19.26
19.51
20.56
23.49
9.02
20.36
19.01
86
13.17
Gross margin%
13.68
14.07
16.43
15.18
12.38
15.34
17.58
15.94
14.67
12.60
23.95
15.34
14.92
90
28.69
Operating margin%
21.65
23.17
20.65
21.08
23.23
24.89
25.93
26.46
24.33
22.46
11.29
24.89
23.20
70
14.63
Net margin%
10.32
11.56
10.01
11.57
9.66
10.68
11.20
12.27
11.84
14.37
2.23
11.84
11.38
66
28.51
P/E ratio (avg)x
42.76
47.79
55.95
60.14
68.86
75.28
79.64
77.64
78.61
83.86
12.27
78.61
72.07
21
21.32
EV/EBITx
11.48
11.89
13.31
12.50
11.78
12.64
12.32
12.17
12.50
11.72
12.87
12.32
12.25
9
16.19
FCF yield (avg)%
30.38
32.73
30.59
30.22
31.47
31.86
32.21
30.44
29.88
27.25
25.58
30.44
30.51
29
8.22
FCF margin%
5.17
4.98
6.11
6.78
8.13
7.52
9.91
9.78
11.82
12.33
3.99
9.91
7.82
8
0.988
FCF / Net incomex
1.343
1.287
1.460
1.475
1.475
1.362
1.472
1.571
1.531
1.618
0.745
1.531
1.473
62
24.93
ROIC%
11.07
13.06
14.12
13.97
11.09
13.31
11.10
9.20
6.65
4.16
10.58
9.20
11.09
76
6.85
Return on equity%
34.15
33.75
33.70
33.32
34.58
36.86
36.02
34.20
31.83
33.08
12.05
34.20
33.95
51
20.31
Return on assets%
11.63
10.61
13.29
10.35
12.02
9.85
7.90
8.24
9.16
7.41
10.83
8.24
10.10
91
2.06
EPS¥
2.10
2.22
2.25
2.27
2.55
2.85
3.02
3.30
3.43
3.29
2.16
5.26%
4.67%
—
19.35
EPS growth%
13.25
12.15
13.15
11.69
12.48
13.62
15.22
12.86
13.37
12.26
12.28
13.37
13.00
67
1.75
Bookvalue per sh¥
2.91
2.71
2.52
2.22
2.41
2.44
2.36
2.10
1.90
1.88
2.95
(4.88%)
(3.49%)
—
1.58
FCF per share¥
3.38
3.66
3.64
3.52
3.42
3.77
4.41
4.27
4.77
5.42
0.70
9.64%
5.72%
—
2.16
Dividend per sh¥
4.45
4.40
5.16
5.66
6.50
7.25
7.53
8.84
8.55
8.66
1.54
5.89%
7.47%
—
26.37
Div yield (avg)%
28.59
28.57
28.63
26.20
24.64
23.47
21.73
22.09
24.45
23.93
21.87
23.47
24.55
8
4.66
Payout ratio%
20.24
18.66
18.87
17.44
19.06
16.71
14.14
11.41
14.03
15.74
29.81
14.14
17.08
35
205.7
Shares (diluted)M
393.7
465.8
553.7
563.9
644.1
668.2
662.8
751.7
858.2
879.1
212.0
6.42%
8.89%
27
12.75
Buyback yield%
31.41
32.36
31.80
30.54
31.97
33.44
34.78
36.65
35.36
35.86
9.19
35.36
32.90
51
1.472
D/E ratiox
0.472
0.441
0.429
0.387
0.331
0.290
0.254
0.221
0.208
0.187
0.319
0.221
0.311
54
453.8
Enterprise value¥M
410.9
431.1
448.7
433.2
404.3
438.1
480.2
550.3
534.3
584.6
214.5
7.65%
3.15%
47
0.781
LT debt¥B
0.560
0.530
0.514
0.558
0.551
0.516
0.566
0.559
0.488
0.512
1.845
(1.46%)
(1.59%)
20
Revenue
¥1.744B
1.71%
1.00×
Cost of revenue
¥1.064B
1.85%
1.01×
Operating expenses
¥352.5M
1.52%
0.98×
Property and equipment
14.81%
Spread over hurdle
24.92%