1.095
Revenue¥B
1.521
1.587
1.679
1.734
1.832
1.922
1.999
2.108
2.215
2.315
1.124
4.79%
4.52%
62
16.33
Revenue growth%
14.95
15.11
13.94
14.02
13.07
13.06
15.34
14.24
13.40
15.25
3.31
14.24
14.13
94
20.95
Gross margin%
5.96
5.04
3.35
3.54
1.01
0.40
3.38
4.46
3.45
1.80
16.11
3.38
3.41
67
29.27
Operating margin%
12.52
12.72
15.42
15.97
18.35
15.55
17.81
17.41
18.37
18.79
13.52
17.81
16.69
44
15.74
Net margin%
24.83
22.63
23.73
24.69
22.88
25.81
26.97
26.35
24.38
24.55
18.56
25.81
24.62
46
8.212
P/E ratio (avg)x
38.87
38.14
36.36
41.46
39.28
40.70
44.56
50.35
51.67
53.39
23.11
50.35
41.08
92
14.71
EV/EBITx
18.61
19.30
20.10
18.67
17.50
17.40
17.90
18.14
19.84
21.17
29.25
18.14
18.64
66
11.49
FCF yield (avg)%
9.71
12.15
9.89
12.44
11.09
9.89
7.10
9.91
8.99
11.14
19.42
9.89
9.90
72
16.71
FCF margin%
34.33
36.74
35.05
32.51
31.94
30.00
30.85
33.66
33.80
30.96
8.30
30.96
33.08
28
1.404
FCF / Net incomex
1.383
1.499
1.527
1.676
1.567
1.505
1.518
1.611
1.658
1.476
1.197
1.518
1.522
36
24.61
ROIC%
19.49
21.66
19.85
21.63
21.23
21.01
22.72
24.65
24.04
21.25
5.21
22.72
21.44
48
29.81
Return on equity%
11.82
9.66
11.00
13.80
16.35
15.40
15.35
15.77
14.06
14.86
26.01
15.35
14.46
83
11.70
Return on assets%
6.91
7.66
10.14
12.93
15.57
17.62
19.32
18.85
21.14
21.97
26.79
19.32
16.59
17
2.49
EPS¥
2.33
2.58
2.89
3.42
3.42
3.90
4.05
4.08
4.49
5.12
2.71
8.40%
9.91%
—
11.98
EPS growth%
11.63
9.83
10.83
8.85
11.83
10.74
12.62
12.25
10.33
8.34
3.94
10.74
10.79
52
1.07
Bookvalue per sh¥
4.99
5.40
5.62
6.45
7.09
7.79
8.70
8.40
8.14
8.60
3.56
3.93%
7.31%
—
2.02
FCF per share¥
2.79
2.76
2.76
2.97
3.18
3.31
3.55
3.38
3.37
3.77
3.97
3.47%
2.04%
—
2.11
Dividend per sh¥
2.42
2.14
2.01
1.89
1.83
1.66
1.59
1.49
1.49
1.59
2.93
(2.83%)
(5.44%)
—
14.92
Div yield (avg)%
18.59
18.01
15.42
14.08
15.13
16.24
18.63
21.28
24.02
22.99
4.01
21.28
18.30
78
13.74
Payout ratio%
12.22
10.92
8.89
9.45
10.80
9.16
10.06
8.88
6.04
7.71
11.91
8.88
9.31
6
0.452
Shares (diluted)B
0.785
0.931
1.094
1.109
1.195
1.310
1.325
1.475
1.691
2.025
0.477
11.12%
10.56%
79
8.13
Buyback yield%
6.39
8.09
8.22
8.71
9.71
9.89
6.99
9.27
9.58
8.26
29.44
9.27
8.49
58
1.285
D/E ratiox
0.700
0.646
0.622
0.531
0.529
0.555
0.582
0.592
0.633
0.541
0.419
0.582
0.587
58
1.420
Enterprise value¥B
2.354
2.660
3.053
3.336
3.322
3.164
3.037
3.417
3.179
2.957
0.396
(2.30%)
2.56%
53
0.274
LT debt¥B
1.882
1.619
1.726
1.842
1.656
1.655
1.660
1.462
1.555
1.492
0.177
(2.07%)
(2.18%)
6
Revenue
¥2.315B
4.52%
1.00×
Cost of revenue
¥988.9M
4.48%
1.00×
Operating expenses
¥523.7M
4.40%
0.99×
Property and equipment
16.13%
Spread over hurdle
65.49%