1.715
Revenue¥B
1.677
1.755
1.864
1.933
1.992
2.099
2.248
2.390
2.507
2.646
1.833
5.84%
5.11%
82
4.58
Revenue growth%
28.56
30.64
28.51
30.63
28.20
29.30
31.27
32.13
32.76
31.05
27.79
31.27
30.63
67
11.49
Gross margin%
28.18
26.33
28.39
28.94
28.45
27.55
26.72
24.71
24.30
23.18
13.14
24.71
27.13
25
6.25
Operating margin%
7.23
6.14
8.08
6.84
7.39
10.14
8.70
8.15
10.65
9.77
10.68
9.77
8.12
91
23.46
Net margin%
30.99
28.25
30.14
31.66
33.90
32.07
30.29
30.51
30.67
32.83
22.73
30.67
30.83
79
18.33
P/E ratio (avg)x
11.40
12.02
12.15
11.97
11.66
11.65
10.60
9.356
9.413
9.777
27.21
9.777
11.53
85
25.40
EV/EBITx
26.32
27.41
28.42
27.18
27.04
28.42
26.59
28.39
30.40
31.28
32.32
28.42
27.90
17
15.29
FCF yield (avg)%
18.72
20.97
18.56
18.08
19.01
20.96
20.26
19.90
17.61
18.73
9.89
19.90
18.87
14
19.38
FCF margin%
23.12
22.69
20.67
17.90
18.31
21.15
20.27
21.35
18.42
17.85
11.65
20.27
20.47
74
1.121
FCF / Net incomex
0.215
0.241
0.256
0.294
0.320
0.364
0.368
0.421
0.423
0.452
0.454
0.421
0.342
80
29.10
ROIC%
12.52
15.30
13.75
14.25
16.24
13.72
16.46
13.95
13.46
11.20
14.92
13.72
13.85
12
8.92
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.68
1.41
3.58
4.15
6.14
28.33
3.58
0.54
22
19.23
Return on assets%
26.48
26.86
25.85
25.46
22.91
24.33
25.92
27.87
27.88
26.45
13.23
26.45
26.18
55
2.28
EPS¥
1.62
1.83
1.76
1.82
1.91
2.08
2.01
2.38
2.79
3.05
2.40
9.75%
8.08%
—
2.65
EPS growth%
16.95
19.42
17.29
17.96
15.59
15.26
17.95
17.39
18.14
18.45
12.44
17.95
17.67
77
1.65
Bookvalue per sh¥
2.43
2.31
2.43
2.35
2.54
2.48
2.30
2.14
2.17
1.93
2.05
(5.35%)
(2.64%)
—
2.94
FCF per share¥
1.79
1.71
1.62
1.57
1.73
1.66
1.64
1.53
1.43
1.57
1.81
(1.88%)
(2.27%)
—
1.09
Dividend per sh¥
2.58
2.53
2.87
3.39
3.27
3.66
4.03
3.93
4.45
4.52
1.40
6.70%
7.29%
—
21.35
Div yield (avg)%
25.15
27.77
29.86
30.89
33.87
35.69
35.70
34.98
37.67
36.27
20.07
35.70
34.42
83
10.34
Payout ratio%
5.72
6.22
8.27
8.82
9.27
7.87
5.36
7.91
10.34
12.90
25.62
7.91
8.09
62
414.2
Shares (diluted)M
409.6
454.7
462.1
515.8
502.6
564.4
609.1
648.8
720.4
762.3
405.5
8.69%
7.48%
18
24.88
Buyback yield%
7.62
4.85
3.56
2.37
0.40
0.40
1.37
0.59
2.91
3.86
26.22
1.37
2.64
75
0.522
D/E ratiox
2.480
2.188
2.279
2.035
1.996
2.143
2.164
1.920
1.952
1.842
0.995
1.952
2.089
74
1.709
Enterprise value¥B
1.509
1.566
1.705
1.522
1.495
1.564
1.354
1.383
1.355
1.217
1.657
(4.03%)
(1.72%)
64
2.078
LT debt¥B
3.320
3.223
2.848
2.853
2.925
2.682
2.367
2.570
2.842
2.952
1.898
0.19%
(0.71%)
86
Revenue
¥2.646B
5.11%
1.00×
Cost of revenue
¥1.526B
4.88%
0.98×
Operating expenses
¥322.4M
5.13%
1.00×
Property and equipment
17.71%
Spread over hurdle
27.03%