3.769
Revenue¥B
1.981
2.142
2.323
2.526
2.691
2.917
3.104
3.396
3.733
4.129
3.861
8.94%
8.61%
37
29.73
Revenue growth%
7.45
5.71
3.09
5.41
5.20
8.12
6.92
7.47
7.78
5.24
28.18
7.47
6.32
70
11.92
Gross margin%
5.71
3.58
5.35
5.11
6.45
9.39
12.09
14.49
16.14
16.36
21.89
14.49
7.92
41
27.63
Operating margin%
3.65
4.02
4.90
7.58
5.46
2.96
3.35
4.35
3.62
2.23
10.11
3.35
3.83
72
15.93
Net margin%
13.03
12.91
15.14
14.08
16.85
14.56
16.38
17.51
17.35
18.61
7.64
17.35
15.76
68
18.00
P/E ratio (avg)x
23.20
24.96
26.20
26.43
28.52
27.29
26.05
23.89
24.78
24.42
27.77
24.78
25.51
65
14.13
EV/EBITx
12.73
13.39
13.44
15.12
16.77
17.50
17.93
20.18
19.60
19.70
14.94
19.60
17.13
61
23.56
FCF yield (avg)%
30.78
33.35
31.75
31.36
30.54
28.33
25.61
24.09
23.70
20.75
24.02
24.09
29.43
6
21.34
FCF margin%
10.38
11.27
11.29
9.68
9.24
7.19
5.55
4.04
2.17
3.75
4.51
4.04
8.22
40
1.786
FCF / Net incomex
1.007
1.038
0.952
0.999
0.929
0.827
0.901
0.996
0.918
0.962
0.585
0.918
0.957
21
25.26
ROIC%
19.46
20.18
19.53
17.64
20.38
20.96
18.82
20.06
18.22
18.63
28.86
18.82
19.50
21
2.47
Return on equity%
16.12
15.38
13.00
15.26
13.74
16.52
17.65
17.10
16.74
14.17
3.85
16.74
15.75
95
14.90
Return on assets%
25.67
27.57
29.24
28.36
29.58
31.57
34.42
36.01
34.72
32.98
22.50
34.42
30.57
17
7.84
EPS¥
10.32
11.88
12.27
12.56
14.23
13.86
16.14
17.08
18.92
19.74
8.40
6.76%
7.58%
—
7.42
EPS growth%
16.05
18.21
20.19
18.11
15.71
16.54
18.24
20.32
23.14
24.72
26.25
20.32
18.22
34
4.21
Bookvalue per sh¥
8.44
8.09
8.26
8.69
8.16
7.93
7.07
7.34
6.79
7.15
10.22
(2.62%)
(0.71%)
—
2.66
FCF per share¥
8.77
7.80
7.60
7.20
6.71
7.28
6.91
6.45
7.21
8.06
5.82
3.73%
(1.84%)
—
3.23
Dividend per sh¥
8.52
9.15
9.22
10.61
11.96
13.34
12.58
13.23
13.22
14.43
5.91
3.83%
6.74%
—
20.81
Div yield (avg)%
7.60
10.51
8.39
8.05
6.63
8.48
9.81
12.26
12.78
10.35
28.26
10.35
9.15
80
9.48
Payout ratio%
10.02
11.00
11.80
9.62
12.26
15.14
18.02
15.38
15.96
16.44
10.49
15.96
13.70
68
207.0
Shares (diluted)M
304.6
356.3
423.1
501.9
494.4
519.6
577.1
618.2
719.8
806.3
210.2
10.28%
10.56%
44
22.90
Buyback yield%
27.19
29.09
31.93
33.57
33.46
32.27
33.61
31.17
29.23
29.45
22.70
31.17
31.55
16
1.464
D/E ratiox
1.073
1.069
1.049
1.164
1.139
1.311
1.269
1.349
1.437
1.375
1.156
1.349
1.216
39
3.722
Enterprise value¥B
4.386
4.747
4.547
5.155
5.208
5.528
5.641
5.317
5.884
6.621
1.042
4.92%
5.26%
41
3.746
LT debt¥B
1.527
1.554
1.731
1.859
1.738
1.805
1.879
1.717
1.734
1.926
2.136
2.07%
1.56%
77
Revenue
¥4.129B
8.61%
1.00×
Cost of revenue
¥2.529B
8.48%
0.99×
Operating expenses
¥833.2M
9.24%
1.06×
Property and equipment
14.75%
Spread over hurdle
(2.94%)