0.520
Revenue¥B
2.400
2.407
2.397
2.380
2.381
2.346
2.413
2.450
2.505
2.578
0.561
1.60%
0.97%
40
14.40
Revenue growth%
14.42
16.06
13.29
12.25
14.32
12.28
13.77
12.66
11.31
11.24
17.26
12.28
12.97
79
15.29
Gross margin%
17.19
16.79
16.89
15.95
17.15
17.16
15.06
17.25
17.53
20.48
28.08
17.25
17.15
12
13.51
Operating margin%
15.39
12.40
9.78
12.76
9.90
12.75
14.11
13.14
10.17
11.75
16.25
12.75
12.57
6
9.87
Net margin%
26.14
25.46
24.34
22.65
22.82
20.64
21.76
24.25
24.08
25.06
21.48
24.08
24.17
41
15.19
P/E ratio (avg)x
25.01
24.38
23.85
24.87
24.54
25.35
24.38
23.91
22.86
24.10
25.51
24.10
24.38
11
17.44
EV/EBITx
21.64
20.70
18.13
17.26
15.05
13.20
11.53
9.807
8.907
9.370
6.224
9.807
14.13
80
8.26
FCF yield (avg)%
8.39
9.56
9.58
11.22
12.26
11.28
10.55
12.38
12.18
12.11
5.68
12.11
11.25
26
19.22
FCF margin%
12.40
12.19
12.12
11.41
14.13
16.09
16.25
18.53
18.97
20.72
10.62
18.53
15.11
30
1.140
FCF / Net incomex
2.835
2.787
3.356
3.597
4.147
4.686
5.182
5.122
5.388
6.512
0.546
5.182
4.416
12
2.16
ROIC%
6.27
8.74
11.14
11.57
9.53
10.70
8.49
7.02
5.58
5.65
22.08
7.02
8.61
78
10.60
Return on equity%
18.81
17.22
19.11
16.31
13.60
15.52
13.17
14.44
12.73
12.94
26.54
13.17
14.98
8
10.37
Return on assets%
8.75
11.59
10.49
7.74
9.63
10.32
8.72
9.75
8.41
10.65
26.90
9.75
9.69
66
1.27
EPS¥
0.62
0.64
0.67
0.60
0.60
0.58
0.53
0.52
0.58
0.60
1.33
0.05%
(0.23%)
—
27.68
EPS growth%
19.02
19.86
17.14
14.46
13.00
11.61
12.97
12.44
11.61
12.24
21.81
12.24
12.98
30
3.23
Bookvalue per sh¥
1.83
2.03
2.23
2.33
2.71
3.14
3.61
3.95
3.93
4.06
1.67
8.43%
8.27%
—
0.52
FCF per share¥
3.55
3.98
4.54
4.91
4.53
4.48
4.45
4.95
4.83
5.62
3.20
4.38%
4.95%
—
2.83
Dividend per sh¥
2.69
3.08
3.36
3.44
3.87
4.44
4.73
4.84
5.19
4.82
1.03
4.49%
7.44%
—
16.06
Div yield (avg)%
17.34
19.14
19.58
20.59
18.00
15.64
15.76
15.75
14.91
12.04
3.83
15.64
16.55
47
13.90
Payout ratio%
22.91
22.01
20.48
17.57
17.77
15.41
14.23
12.14
10.29
10.84
23.16
12.14
16.49
49
391.1
Shares (diluted)M
318.1
347.4
380.1
403.0
360.9
404.9
366.9
409.5
421.9
412.3
378.4
2.70%
3.58%
56
29.31
Buyback yield%
18.64
18.47
15.72
13.93
16.16
17.78
19.18
16.70
15.10
15.68
22.03
16.70
16.43
28
0.494
D/E ratiox
0.176
0.189
0.192
0.177
0.157
0.157
0.158
0.170
0.158
0.178
0.602
0.158
0.173
74
1,580
Enterprise value¥M
897.1
870.5
888.7
827.2
880.3
919.7
872.2
855.2
813.1
854.5
831.0
(0.59%)
(1.30%)
85
1.729
LT debt¥B
0.320
0.294
0.253
0.258
0.251
0.255
0.219
0.205
0.200
0.206
1.611
(3.92%)
(3.57%)
42
Revenue
¥2.578B
0.97%
1.00×
Cost of revenue
¥1.457B
0.83%
0.99×
Operating expenses
¥328.5M
0.92%
0.99×
Property and equipment
14.70%
Spread over hurdle
16.77%