1.713
Revenue¥B
1.711
1.691
1.663
1.635
1.615
1.614
1.620
1.608
1.617
1.644
1.760
0.35%
(0.43%)
51
22.82
Revenue growth%
10.78
8.88
11.10
12.33
15.26
17.51
20.04
20.97
22.49
21.98
9.01
20.97
16.39
52
28.91
Gross margin%
13.73
11.62
12.89
13.76
11.11
10.34
8.84
6.47
4.01
6.04
24.16
6.47
10.72
49
25.10
Operating margin%
8.90
6.91
9.34
12.17
13.85
15.24
17.11
17.39
19.27
21.93
10.52
17.39
14.55
51
11.62
Net margin%
33.98
32.64
35.16
32.99
34.94
37.15
37.85
36.44
37.11
36.47
22.84
37.11
35.80
93
26.85
P/E ratio (avg)x
6.636
6.382
7.194
6.985
6.483
6.231
6.727
7.366
6.822
6.564
32.62
6.727
6.681
32
32.93
EV/EBITx
17.51
17.15
17.47
19.13
18.59
20.16
21.83
19.27
19.95
21.62
32.62
20.16
19.20
80
6.99
FCF yield (avg)%
27.63
25.36
25.82
25.03
25.99
25.20
26.45
28.97
27.59
27.20
11.68
27.20
26.22
61
14.01
FCF margin%
8.75
10.34
11.26
10.17
10.06
12.78
11.63
9.37
6.78
4.44
21.57
9.37
10.12
7
1.338
FCF / Net incomex
2.114
2.299
2.476
2.626
2.779
3.241
3.134
3.628
3.604
3.887
1.736
3.604
2.956
56
19.53
ROIC%
20.57
21.06
19.29
17.60
19.76
21.18
23.69
25.76
24.91
25.85
21.00
24.91
21.12
39
20.64
Return on equity%
16.19
16.79
15.60
16.84
15.45
14.81
14.81
12.45
10.39
12.77
14.38
12.77
15.13
93
20.99
Return on assets%
20.92
23.79
21.71
21.85
24.27
25.62
24.95
23.16
21.05
20.57
3.16
23.16
22.51
31
1.27
EPS¥
0.28
0.27
0.28
0.27
0.24
0.24
0.23
0.25
0.25
0.27
1.35
2.59%
(1.14%)
—
8.81
EPS growth%
31.75
33.07
34.55
34.57
37.20
36.46
35.01
36.99
39.15
37.77
23.49
36.99
35.74
79
1.14
Bookvalue per sh¥
1.32
1.32
1.40
1.53
1.63
1.64
1.54
1.50
1.40
1.41
0.42
(2.84%)
0.30%
—
0.59
FCF per share¥
0.71
0.80
0.77
0.79
0.83
0.80
0.78
0.90
0.95
0.99
0.63
3.48%
3.06%
—
1.27
Dividend per sh¥
2.38
2.60
2.59
2.58
2.82
3.05
3.62
3.65
4.31
4.49
1.45
9.75%
8.29%
—
13.64
Div yield (avg)%
28.24
25.65
23.04
20.74
23.58
25.62
25.59
26.86
25.33
24.44
23.33
25.59
25.46
10
23.28
Payout ratio%
11.77
10.77
11.53
11.24
10.39
7.92
6.37
7.31
7.90
8.17
21.38
7.90
9.28
22
496.0
Shares (diluted)M
434.8
476.7
489.0
443.6
431.7
417.8
383.0
354.6
312.9
308.2
505.6
(6.52%)
(3.74%)
82
15.08
Buyback yield%
32.12
33.28
34.13
32.55
33.48
32.07
33.50
31.87
31.08
32.29
18.78
32.07
32.42
88
0.846
D/E ratiox
1.004
0.907
0.873
0.831
0.791
0.820
0.751
0.770
0.861
0.883
0.546
0.820
0.846
70
753.7
Enterprise value¥M
510.4
524.0
496.1
485.3
501.4
512.8
490.3
526.9
542.1
487.2
897.5
(0.57%)
0.39%
53
0.744
LT debt¥B
0.540
0.553
0.492
0.455
0.393
0.425
0.430
0.407
0.349
0.326
1.090
(3.66%)
(5.31%)
59
Revenue
¥1.644B
(0.43%)
1.00×
Cost of revenue
¥1.091B
(0.18%)
1.03×
Operating expenses
¥198.2M
(1.63%)
0.89×
Property and equipment
15.40%
Spread over hurdle
(1.29%)