0.756
Revenue¥B
0.749
0.793
0.863
0.919
0.968
1.058
1.128
1.215
1.299
1.384
0.804
7.42%
6.82%
67
9.83
Revenue growth%
17.20
17.47
17.94
19.58
21.02
19.65
20.99
18.26
16.84
15.07
14.53
18.26
18.10
28
3.82
Gross margin%
23.75
25.96
28.44
25.70
27.40
29.14
31.67
32.26
31.75
34.10
9.05
31.75
28.79
68
25.16
Operating margin%
26.56
24.94
25.74
23.41
23.58
20.83
18.34
16.05
14.41
11.48
18.74
16.05
22.12
11
28.67
Net margin%
23.57
23.07
21.06
20.57
22.86
25.86
25.62
22.69
23.86
22.73
23.43
23.86
22.97
18
26.94
P/E ratio (avg)x
37.50
42.33
46.64
45.95
48.60
49.04
51.33
57.39
58.24
56.55
34.03
56.55
48.82
13
11.17
EV/EBITx
27.67
30.55
31.26
34.09
34.72
35.91
32.33
33.13
34.83
34.57
22.32
34.57
33.61
81
20.49
FCF yield (avg)%
28.25
26.69
24.47
24.53
24.30
24.52
23.52
23.72
23.79
25.99
28.42
23.79
24.49
37
29.70
FCF margin%
4.54
4.22
6.63
7.48
8.11
7.25
6.34
9.18
6.29
8.16
9.80
7.25
6.94
64
1.123
FCF / Net incomex
1.111
1.115
0.966
0.961
1.013
0.952
0.950
0.927
0.823
0.819
1.521
0.927
0.956
9
28.98
ROIC%
24.99
23.95
22.85
21.99
22.44
22.86
24.51
23.70
24.93
27.43
13.23
24.51
23.82
8
26.11
Return on equity%
0.67
2.15
1.96
1.68
2.37
0.68
0.44
0.40
3.09
3.92
6.05
0.68
1.82
53
5.42
Return on assets%
24.15
24.88
24.35
23.77
26.71
29.02
30.73
33.51
32.16
30.83
14.36
30.83
27.87
77
1.20
EPS¥
1.25
1.28
1.42
1.42
1.38
1.34
1.39
1.36
1.48
1.60
1.28
3.04%
2.24%
—
13.71
EPS growth%
2.73
3.79
4.30
2.12
3.77
3.53
4.94
2.43
4.68
5.73
5.70
4.68
3.78
48
1.80
Bookvalue per sh¥
4.06
4.28
4.18
4.68
5.09
5.80
6.00
6.21
6.21
7.06
2.49
6.75%
5.78%
—
2.36
FCF per share¥
1.62
1.65
1.86
2.21
2.43
2.68
2.77
3.07
3.53
3.84
0.76
9.55%
10.51%
—
1.87
Dividend per sh¥
5.62
6.27
6.08
6.30
6.96
6.91
8.12
8.22
8.63
9.83
1.61
7.17%
7.23%
—
19.12
Div yield (avg)%
8.69
6.40
4.89
4.25
6.34
6.13
8.30
7.35
9.53
8.09
13.03
8.09
6.88
81
4.77
Payout ratio%
12.39
13.60
13.08
14.74
15.22
15.04
15.02
14.42
13.85
11.70
15.27
14.42
14.14
57
0.432
Shares (diluted)B
0.588
0.607
0.665
0.737
0.808
0.971
0.946
0.994
1.181
1.204
0.431
8.30%
7.67%
7
6.44
Buyback yield%
1.74
4.65
4.97
2.45
1.02
3.41
3.84
1.21
1.46
1.30
6.69
1.46
2.10
31
0.229
D/E ratiox
0.343
0.309
0.264
0.241
0.254
0.269
0.267
0.266
0.264
0.242
0.258
0.266
0.265
58
0.157
Enterprise value¥B
1.413
1.323
1.436
1.322
1.219
1.308
1.191
1.065
1.071
1.173
0.754
(0.77%)
(0.76%)
52
784.1
LT debt¥M
496.9
538.4
596.0
577.1
617.0
608.8
550.1
582.7
652.7
607.7
720.1
(0.30%)
3.22%
94
Revenue
¥1.384B
6.82%
1.00×
Cost of revenue
¥571.4M
7.10%
1.03×
Operating expenses
¥338.4M
6.64%
0.98×
Property and equipment
16.38%
Spread over hurdle
37.12%