1.798
Revenue¥B
1.736
1.918
2.098
2.282
2.513
2.693
2.972
3.261
3.579
3.811
2.012
8.69%
9.08%
76
15.72
Revenue growth%
21.93
21.23
19.56
17.30
14.68
16.55
15.18
13.24
16.05
14.58
16.17
15.18
16.30
64
15.37
Gross margin%
4.88
6.92
8.86
6.48
7.79
10.66
11.12
9.52
11.93
11.01
15.85
11.01
9.19
49
24.84
Operating margin%
27.46
28.03
26.87
24.69
26.74
25.95
28.87
26.32
27.14
28.15
24.97
27.14
27.01
90
12.74
Net margin%
27.54
25.31
25.35
26.03
27.30
25.26
26.88
24.78
26.06
29.00
20.18
26.06
26.04
14
27.04
P/E ratio (avg)x
14.79
15.78
13.86
13.20
12.61
13.23
13.28
13.30
12.67
11.35
16.28
13.23
13.26
20
19.95
EV/EBITx
38.54
39.27
39.94
39.17
45.29
49.46
51.96
63.12
66.04
74.36
12.74
63.12
47.37
28
5.80
FCF yield (avg)%
23.60
25.46
25.70
24.33
26.49
27.93
30.74
33.67
31.92
34.89
16.88
31.92
27.21
6
22.32
FCF margin%
16.22
17.16
19.36
16.85
18.62
16.72
15.31
13.30
10.89
11.46
27.49
13.30
16.47
72
0.102
FCF / Net incomex
1.691
1.682
1.684
1.671
1.462
1.400
1.300
1.226
1.055
0.902
0.128
1.226
1.431
23
8.23
ROIC%
1.65
0.40
0.40
0.46
1.78
2.26
5.13
5.64
6.87
6.28
7.12
5.64
2.02
90
20.85
Return on equity%
18.59
17.02
18.84
16.05
17.67
17.39
17.57
18.08
16.19
16.93
5.28
17.39
17.48
87
28.64
Return on assets%
17.49
18.81
20.03
18.58
15.88
18.15
19.08
21.27
19.61
17.25
3.29
19.08
18.69
40
3.41
EPS¥
2.33
2.05
1.94
1.89
1.84
1.72
1.62
1.49
1.60
1.48
3.49
(4.18%)
(4.87%)
—
12.95
EPS growth%
5.36
5.68
8.51
10.43
10.54
11.70
13.10
10.64
10.47
8.55
12.03
10.64
10.45
92
1.09
Bookvalue per sh¥
1.53
1.68
1.84
1.97
2.09
2.29
2.04
1.80
1.57
1.41
1.69
(7.63%)
(0.49%)
—
0.77
FCF per share¥
2.26
2.23
2.47
2.38
2.39
2.16
2.33
2.53
2.76
2.59
3.19
1.58%
2.33%
—
2.79
Dividend per sh¥
3.75
3.86
4.45
4.59
5.27
5.30
5.78
5.96
6.93
7.89
3.17
8.44%
8.35%
—
18.21
Div yield (avg)%
25.30
27.63
27.53
27.99
28.47
26.68
23.84
23.71
24.85
26.19
20.20
24.85
26.44
66
18.68
Payout ratio%
24.46
22.17
20.24
21.33
19.68
19.32
19.96
19.61
21.53
21.41
5.76
19.96
20.79
46
416.5
Shares (diluted)M
332.8
331.4
293.2
261.1
224.6
227.0
200.7
210.1
211.6
226.9
428.9
0.21%
(4.86%)
15
22.78
Buyback yield%
28.81
29.59
29.14
31.56
30.89
29.02
26.49
25.38
27.33
24.94
28.00
26.49
28.91
87
0.465
D/E ratiox
1.378
1.522
1.707
1.631
1.666
1.599
1.799
2.101
2.413
2.309
1.590
2.101
1.686
85
3.249
Enterprise value¥B
3.750
4.300
4.411
4.569
4.267
3.977
3.897
3.675
3.549
3.354
2.753
(4.70%)
(1.75%)
51
2.433
LT debt¥B
3.263
2.926
3.078
2.894
2.996
2.806
2.655
2.608
2.349
2.600
1.970
(2.79%)
(1.96%)
75
Revenue
¥3.811B
9.08%
1.00×
Cost of revenue
¥2.295B
9.03%
1.00×
Operating expenses
¥563.7M
8.94%
0.99×
Property and equipment
16.70%
Spread over hurdle
(0.75%)