1.900
Revenue¥B
1.666
1.811
1.952
2.105
2.241
2.438
2.654
2.833
2.987
3.239
2.016
7.64%
7.61%
32
16.10
Revenue growth%
11.22
13.81
15.92
13.86
15.10
14.61
11.88
10.62
9.60
9.26
21.86
10.62
12.85
59
20.16
Gross margin%
12.85
14.37
14.15
12.16
11.04
9.47
10.04
13.04
11.86
10.66
16.96
10.66
12.01
45
12.02
Operating margin%
17.80
16.11
14.25
15.97
15.55
14.15
12.08
12.43
12.12
9.99
10.92
12.12
14.20
92
17.55
Net margin%
25.56
24.60
24.45
25.88
27.74
25.20
23.30
20.49
20.30
20.96
7.01
20.96
24.52
58
29.17
P/E ratio (avg)x
9.650
9.322
10.38
12.24
12.25
12.80
13.19
13.06
14.42
15.58
27.99
13.19
12.52
88
7.060
EV/EBITx
33.18
36.69
34.48
32.57
32.44
28.76
31.54
30.63
31.27
27.84
25.08
30.63
31.99
91
5.92
FCF yield (avg)%
9.38
8.80
9.43
7.04
9.22
9.83
12.20
10.49
12.85
13.10
19.76
12.20
9.63
73
21.96
FCF margin%
32.64
32.79
32.04
30.88
33.40
35.23
36.51
33.51
35.50
37.59
18.03
35.50
33.46
87
0.241
FCF / Net incomex
0.757
0.775
0.816
0.792
0.788
0.814
0.721
0.676
0.745
0.779
1.752
0.745
0.777
39
28.99
ROIC%
9.77
10.07
7.14
6.36
4.96
4.77
5.38
6.87
4.97
4.25
9.26
4.97
5.87
20
7.42
Return on equity%
9.70
11.85
11.79
12.30
14.54
17.25
17.75
15.84
16.68
18.32
27.32
17.25
15.19
85
22.09
Return on assets%
23.84
22.13
21.50
23.67
26.42
24.16
25.06
26.54
26.85
24.90
16.53
25.06
24.53
57
4.67
EPS¥
4.86
5.31
5.56
6.22
6.78
6.95
8.27
8.20
8.71
9.91
5.04
7.89%
9.05%
—
15.97
EPS growth%
20.59
18.26
18.14
20.30
21.88
20.93
20.73
22.08
22.33
20.87
27.97
20.93
20.80
78
1.57
Bookvalue per sh¥
5.84
6.05
6.61
7.48
7.19
7.88
7.66
7.74
8.09
7.96
3.45
2.05%
4.86%
—
5.63
FCF per share¥
4.76
4.93
5.30
5.98
6.08
6.92
7.75
8.35
8.09
8.42
3.71
6.71%
5.87%
—
4.17
Dividend per sh¥
6.44
6.15
6.56
7.39
7.40
7.35
7.44
8.43
8.52
10.00
1.75
6.22%
6.19%
—
28.65
Div yield (avg)%
18.96
20.05
17.32
17.11
16.98
15.29
14.19
13.46
15.61
18.57
14.76
15.29
17.05
50
19.92
Payout ratio%
33.18
31.06
33.93
36.66
39.22
39.94
41.04
38.55
36.18
33.79
11.55
38.55
36.42
56
0.401
Shares (diluted)B
0.672
0.762
0.915
1.041
1.181
1.325
1.577
1.816
2.162
2.414
0.403
15.38%
13.64%
57
25.67
Buyback yield%
10.53
11.56
12.85
15.82
18.39
16.18
17.69
20.64
23.49
23.23
28.88
20.64
16.94
38
1.403
D/E ratiox
1.892
1.866
1.969
1.936
1.869
1.773
1.749
1.981
2.208
2.369
1.789
1.981
1.914
93
2.194
Enterprise value¥B
1.170
1.245
1.326
1.374
1.506
1.608
1.581
1.603
1.865
2.096
2.469
6.84%
7.52%
37
2.048
LT debt¥B
2.688
2.628
2.776
3.073
3.319
3.780
4.148
4.429
5.228
5.189
1.023
9.35%
7.62%
74
Revenue
¥3.239B
7.61%
1.00×
Cost of revenue
¥1.949B
7.69%
1.01×
Operating expenses
¥675.0M
6.91%
0.94×
Property and equipment
17.19%
Spread over hurdle
(3.01%)