1.109
Revenue¥B
2.036
2.098
2.128
2.189
2.190
2.271
2.279
2.341
2.386
2.388
1.163
1.75%
1.87%
46
6.63
Revenue growth%
11.30
13.98
15.85
14.18
15.85
17.70
18.96
20.50
20.33
21.28
12.64
20.33
16.78
66
10.66
Gross margin%
15.16
16.24
16.41
15.01
13.96
16.27
14.77
17.07
18.88
20.09
18.06
17.07
16.25
79
12.79
Operating margin%
26.58
28.33
31.00
32.05
29.69
28.27
30.70
27.80
27.32
24.57
7.89
27.80
28.30
63
19.92
Net margin%
33.24
34.31
36.47
36.62
35.51
33.39
35.23
33.77
33.07
35.84
22.24
33.77
34.77
83
7.306
P/E ratio (avg)x
25.73
25.39
29.39
30.89
33.21
33.20
38.26
38.61
42.05
45.20
24.23
38.61
33.20
88
10.93
EV/EBITx
29.19
26.93
28.27
26.40
26.22
28.07
31.87
31.81
32.15
35.19
28.86
31.87
28.73
42
24.41
FCF yield (avg)%
17.55
17.46
16.17
14.36
14.53
12.45
13.73
13.85
14.37
17.20
14.02
13.85
14.45
73
21.54
FCF margin%
9.80
10.72
12.13
13.75
10.84
13.10
14.48
11.61
14.52
16.52
15.30
14.48
12.62
75
1.159
FCF / Net incomex
0.626
0.672
0.764
0.711
0.748
0.673
0.753
0.825
0.866
0.782
0.876
0.782
0.751
42
13.52
ROIC%
12.49
13.33
15.75
13.25
11.10
11.26
13.15
14.26
16.60
14.80
10.56
14.26
13.29
50
28.70
Return on equity%
20.84
21.49
20.07
17.26
15.11
16.96
19.54
22.52
24.89
27.37
11.69
22.52
20.45
6
12.15
Return on assets%
19.89
20.86
18.66
17.26
19.62
20.70
22.65
22.64
20.38
18.33
7.39
20.70
20.13
23
4.67
EPS¥
3.93
4.21
3.93
3.60
3.57
3.66
3.35
3.78
3.54
3.80
4.91
1.29%
0.60%
—
25.00
EPS growth%
20.09
17.23
18.68
20.62
20.10
17.32
18.83
21.05
18.86
19.56
26.03
18.86
19.21
14
3.43
Bookvalue per sh¥
3.59
3.37
3.68
4.03
3.81
4.06
3.58
3.87
3.66
3.80
3.19
(0.05%)
1.19%
—
7.66
FCF per share¥
1.80
1.61
1.68
1.62
1.76
1.73
1.67
1.78
1.87
1.70
4.31
(0.69%)
0.10%
—
5.35
Dividend per sh¥
4.89
4.64
4.94
5.35
6.09
5.76
6.58
6.32
6.97
7.92
3.54
5.41%
6.15%
—
3.80
Div yield (avg)%
14.07
16.31
18.71
16.97
18.39
17.45
20.24
22.65
22.19
19.24
3.34
20.24
18.55
19
23.28
Payout ratio%
5.84
5.98
3.10
2.36
0.40
0.40
3.36
3.33
5.64
7.27
20.57
3.36
3.34
9
97.31
Shares (diluted)M
102.8
97.92
90.59
95.87
95.02
101.4
111.5
106.6
94.86
103.9
100.3
1.80%
0.14%
49
9.49
Buyback yield%
30.72
28.65
26.12
28.75
27.96
29.82
29.75
28.55
31.31
30.41
29.53
29.82
29.25
69
1.753
D/E ratiox
1.315
1.495
1.605
1.740
1.797
2.047
2.128
2.314
2.365
2.403
1.790
2.314
1.922
23
1.511
Enterprise value¥B
1.191
1.292
1.333
1.369
1.371
1.192
1.265
1.329
1.327
1.169
0.506
(3.13%)
(0.84%)
74
2.024
LT debt¥B
1.565
1.360
1.222
1.054
0.971
0.830
0.812
0.684
0.685
0.689
0.489
(6.63%)
(7.59%)
93
Revenue
¥2.388B
1.87%
1.00×
Cost of revenue
¥1.672B
1.87%
1.00×
Operating expenses
¥274.7M
2.52%
1.07×
Property and equipment
18.24%
Spread over hurdle
15.53%