1.174
Revenue¥B
2.523
2.557
2.626
2.765
2.874
2.925
3.076
3.204
3.259
3.313
1.225
2.88%
3.15%
12
16.97
Revenue growth%
10.03
10.72
10.26
12.20
10.48
11.61
9.34
7.08
9.45
11.15
26.12
9.45
10.37
26
6.26
Gross margin%
12.98
15.00
12.12
10.33
10.10
11.43
12.57
15.46
13.78
13.33
5.21
13.33
12.77
31
19.93
Operating margin%
18.88
18.78
21.64
24.56
26.97
26.55
27.51
25.53
24.11
25.14
8.87
25.53
24.85
37
22.21
Net margin%
16.16
15.94
16.43
15.23
15.04
14.88
17.32
16.71
14.62
14.89
20.49
14.89
15.59
25
16.55
P/E ratio (avg)x
12.69
13.10
14.18
15.52
16.90
19.20
17.79
17.07
17.37
19.26
7.945
17.79
16.98
61
18.17
EV/EBITx
11.36
11.66
10.40
10.28
8.833
8.052
7.326
6.631
6.967
6.107
22.48
6.967
8.443
58
20.05
FCF yield (avg)%
28.02
27.88
26.31
23.64
23.40
22.15
21.16
18.38
18.03
20.01
19.74
20.01
22.77
88
20.92
FCF margin%
10.49
12.08
14.85
16.76
15.00
14.29
16.26
13.34
14.47
13.52
14.79
14.29
14.38
18
0.727
FCF / Net incomex
1.326
1.264
1.408
1.381
1.390
1.348
1.320
1.212
1.182
1.155
0.206
1.212
1.323
42
8.21
ROIC%
19.80
18.05
17.02
14.54
13.89
13.17
13.05
15.98
13.64
13.16
8.66
13.17
14.21
78
3.32
Return on equity%
23.31
25.01
22.25
24.38
23.34
24.32
21.49
22.23
21.09
23.59
19.28
22.23
23.33
26
10.43
Return on assets%
20.32
17.52
16.44
18.74
19.76
21.95
24.58
22.12
25.02
26.53
7.97
24.58
21.13
40
11.46
EPS¥
9.43
10.12
11.17
11.83
11.68
11.45
11.04
10.93
11.14
11.52
11.80
(0.26%)
1.05%
—
19.30
EPS growth%
22.55
23.13
20.63
20.44
22.57
25.03
24.57
26.37
26.29
28.19
24.89
26.29
23.85
58
5.27
Bookvalue per sh¥
12.23
13.46
14.28
14.02
15.79
15.31
16.60
17.73
20.45
21.52
8.30
6.39%
5.43%
—
2.99
FCF per share¥
3.87
4.40
4.87
5.65
6.60
7.16
6.85
6.50
7.08
7.55
8.03
2.72%
7.87%
—
11.10
Dividend per sh¥
8.27
7.60
7.45
7.32
7.26
6.35
6.91
6.54
6.86
6.73
5.60
(1.51%)
(2.26%)
—
14.09
Div yield (avg)%
25.74
23.61
26.39
29.30
27.97
28.17
27.22
27.53
25.47
26.74
28.80
27.22
26.98
69
15.52
Payout ratio%
7.79
8.19
10.17
8.32
9.97
8.23
8.27
10.84
12.85
10.72
2.12
10.72
9.15
53
95.11
Shares (diluted)M
88.13
76.95
73.88
81.52
80.62
81.92
84.35
89.23
95.45
104.6
96.05
5.35%
1.80%
67
7.58
Buyback yield%
17.97
18.84
17.98
15.90
17.07
17.74
16.05
18.46
21.20
23.48
18.98
18.46
17.98
33
1.591
D/E ratiox
1.040
1.190
1.236
1.264
1.417
1.522
1.667
1.591
1.559
1.515
0.745
1.559
1.466
42
2.339
Enterprise value¥B
2.826
2.919
2.648
2.362
2.594
2.835
2.798
2.867
3.028
3.177
0.936
4.14%
1.59%
67
1.606
LT debt¥B
1.307
1.391
1.527
1.676
1.678
1.911
2.154
2.321
2.626
2.733
3.290
10.24%
8.76%
45
Revenue
¥3.313B
3.15%
1.00×
Cost of revenue
¥1.955B
3.08%
0.99×
Operating expenses
¥358.4M
3.23%
1.01×
Property and equipment
14.81%
Spread over hurdle
17.05%