0.575
Revenue¥B
3.406
3.568
3.690
3.866
4.025
4.110
4.261
4.472
4.561
4.808
0.602
3.62%
3.66%
49
5.21
Revenue growth%
26.39
28.26
26.99
24.98
27.25
26.91
28.11
26.49
26.50
24.19
28.67
26.50
26.70
56
21.92
Gross margin%
2.27
3.75
3.41
1.26
2.39
2.64
2.10
1.20
0.40
0.85
11.34
1.20
2.19
39
14.28
Operating margin%
36.65
35.56
36.08
33.57
31.05
31.56
31.53
32.76
30.24
30.83
10.64
31.53
32.16
50
28.51
Net margin%
11.66
10.21
8.20
8.96
10.50
7.63
10.46
12.80
12.96
12.71
5.28
12.71
10.48
50
31.15
P/E ratio (avg)x
14.44
13.23
14.41
13.46
13.12
12.37
13.10
12.85
12.47
11.73
9.638
12.47
13.11
83
18.55
EV/EBITx
27.84
30.66
33.18
34.11
35.89
36.16
33.38
29.47
30.45
29.17
10.51
30.45
31.92
47
21.26
FCF yield (avg)%
23.20
25.92
22.95
25.37
27.20
24.27
27.07
26.51
27.39
29.25
25.31
27.07
26.21
5
27.84
FCF margin%
23.59
21.15
21.93
22.58
23.39
24.61
24.61
26.56
29.20
26.88
6.44
26.56
24.10
85
1.653
FCF / Net incomex
1.475
1.423
1.584
1.518
1.599
1.660
1.530
1.594
1.767
1.733
0.779
1.660
1.589
37
21.14
ROIC%
29.48
26.87
29.15
26.45
23.79
24.34
26.89
25.74
23.41
25.08
8.07
25.08
26.10
70
3.81
Return on equity%
16.95
16.03
13.81
12.58
12.11
9.75
7.37
7.22
7.82
8.50
12.65
7.82
10.93
78
3.20
Return on assets%
25.48
22.52
22.36
21.18
19.57
21.04
18.41
17.80
17.38
17.58
14.24
17.80
20.31
9
7.96
EPS¥
6.40
6.19
6.58
6.03
5.71
6.37
6.93
7.79
7.43
8.07
8.39
7.15%
3.41%
—
21.55
EPS growth%
19.29
20.65
18.41
18.73
17.45
17.46
20.17
21.22
23.17
23.73
25.78
21.22
19.73
87
5.12
Bookvalue per sh¥
3.93
3.77
3.74
4.16
4.84
5.55
6.00
5.64
5.24
5.02
1.59
0.75%
2.37%
—
7.98
FCF per share¥
4.15
4.19
4.13
4.13
4.69
5.22
5.37
6.18
6.08
6.07
2.64
5.27%
4.33%
—
7.74
Dividend per sh¥
2.64
2.64
2.44
2.20
2.20
2.31
2.37
2.56
2.61
2.65
3.69
3.81%
(0.79%)
—
3.55
Div yield (avg)%
20.51
22.57
19.79
21.28
18.82
19.48
21.16
23.59
25.11
27.39
19.57
23.59
21.22
90
23.90
Payout ratio%
27.72
25.16
26.94
26.33
23.53
26.13
29.11
29.10
28.28
30.19
24.55
29.10
27.33
42
212.9
Shares (diluted)M
154.2
143.1
141.3
154.0
164.3
151.0
139.2
121.6
131.8
144.0
215.6
(2.60%)
(1.36%)
49
20.56
Buyback yield%
4.17
5.05
3.27
2.56
4.51
2.77
0.48
0.40
0.40
0.40
6.60
0.40
2.66
46
0.974
D/E ratiox
0.164
0.151
0.152
0.158
0.156
0.167
0.174
0.168
0.187
0.179
1.519
0.174
0.165
26
2.545
Enterprise value¥B
1.433
1.451
1.551
1.659
1.667
1.919
2.203
2.545
2.501
2.827
3.373
11.14%
6.91%
15
1.526
LT debt¥B
1.344
1.422
1.451
1.363
1.518
1.422
1.425
1.264
1.138
1.157
3.201
(5.29%)
(0.68%)
68
Revenue
¥4.808B
3.66%
1.00×
Cost of revenue
¥2.465B
3.55%
0.99×
Operating expenses
¥671.5M
3.28%
0.96×
Property and equipment
13.89%
Spread over hurdle
25.79%