1.529
Revenue¥B
3.121
3.318
3.479
3.627
3.765
3.980
4.150
4.280
4.512
4.714
1.656
4.59%
4.51%
16
9.20
Revenue growth%
21.65
19.01
16.16
17.18
16.13
15.33
18.27
19.85
21.53
23.92
9.04
19.85
18.64
32
4.09
Gross margin%
23.79
26.43
24.06
21.86
19.45
19.31
16.58
15.61
15.12
13.92
15.50
15.61
19.38
80
18.06
Operating margin%
31.79
31.92
30.45
31.49
34.33
33.84
34.09
33.94
36.84
35.84
17.19
34.09
33.89
37
20.34
Net margin%
11.73
13.45
15.30
15.54
18.34
19.21
21.57
22.71
21.22
19.48
26.88
21.22
18.78
28
12.89
P/E ratio (avg)x
15.12
14.80
14.03
15.60
17.17
18.87
20.75
22.72
21.64
20.57
10.95
20.75
18.02
53
20.88
EV/EBITx
20.69
22.29
23.03
21.74
23.60
21.78
21.13
21.44
22.99
22.25
6.988
21.78
22.01
78
7.32
FCF yield (avg)%
27.41
25.22
24.17
27.06
29.89
27.93
30.75
30.24
32.93
32.33
26.49
30.75
28.91
57
5.04
FCF margin%
4.61
5.68
6.03
4.08
2.80
2.07
0.40
0.40
0.40
2.51
29.28
0.40
2.65
10
0.751
FCF / Net incomex
1.871
2.191
2.151
2.538
3.038
3.163
3.677
4.205
4.633
5.471
0.561
4.205
3.100
46
16.16
ROIC%
13.16
14.94
14.20
16.19
16.69
19.01
19.77
18.24
19.50
19.52
13.93
19.50
17.46
13
3.80
Return on equity%
0.77
0.40
2.88
5.78
7.80
9.03
8.50
8.73
7.78
10.44
13.65
8.73
7.79
18
18.92
Return on assets%
26.31
27.90
29.49
32.09
33.82
34.22
32.94
32.27
33.86
35.02
7.88
33.86
32.60
75
1.92
EPS¥
7.23
7.14
8.59
9.31
10.83
11.17
11.37
13.30
13.29
15.70
1.98
7.71%
7.81%
—
17.17
EPS growth%
38.64
41.47
41.16
41.83
41.91
41.18
42.93
42.28
44.57
45.65
27.32
42.93
41.87
77
4.60
Bookvalue per sh¥
5.32
5.36
5.59
5.84
5.38
6.15
7.04
6.89
7.54
7.93
2.91
8.06%
4.29%
—
1.31
FCF per share¥
0.61
0.55
0.53
0.45
0.43
0.38
0.40
0.37
0.34
0.35
4.17
(4.01%)
(5.44%)
—
3.73
Dividend per sh¥
3.07
3.28
2.99
2.88
2.71
2.66
2.52
2.19
1.94
1.88
5.65
(7.12%)
(4.34%)
—
11.91
Div yield (avg)%
15.43
18.15
20.62
20.46
20.00
20.97
20.11
22.13
23.20
22.90
4.82
22.13
20.54
15
4.12
Payout ratio%
24.87
24.77
23.50
24.15
23.96
21.42
21.84
20.15
21.38
20.08
3.60
21.38
22.67
93
458.2
Shares (diluted)M
433.5
494.1
486.6
446.9
476.7
503.8
535.6
522.4
515.8
587.2
473.1
4.26%
2.44%
8
5.55
Buyback yield%
20.98
22.35
25.33
28.09
30.29
31.72
33.54
35.46
38.33
40.36
29.19
35.46
31.01
60
1.728
D/E ratiox
0.516
0.588
0.628
0.760
0.888
1.009
1.164
1.169
1.339
1.369
1.409
1.169
0.949
23
2.981
Enterprise value¥B
0.877
0.866
0.893
0.995
0.981
1.109
1.174
1.102
1.191
1.361
1.320
6.77%
4.24%
77
3.246
LT debt¥B
0.560
0.611
0.602
0.639
0.635
0.594
0.556
0.576
0.591
0.579
1.272
(1.82%)
0.95%
51
Revenue
¥4.714B
4.51%
1.00×
Cost of revenue
¥3.300B
4.51%
1.00×
Operating expenses
¥995.8M
4.22%
0.97×
Property and equipment
15.04%
Spread over hurdle
(0.24%)