0.267
Revenue¥B
1.532
1.567
1.643
1.680
1.785
1.907
1.965
2.070
2.117
2.168
0.291
3.96%
3.87%
79
28.53
Revenue growth%
25.40
24.12
23.41
21.33
21.67
21.44
20.60
22.29
19.78
21.46
2.80
21.44
21.57
90
2.57
Gross margin%
22.59
24.88
26.92
25.68
23.77
25.02
23.40
24.95
22.57
22.42
9.20
23.40
24.32
54
19.16
Operating margin%
31.65
31.21
32.89
32.42
30.15
32.32
31.92
34.36
34.49
33.54
11.25
33.54
32.37
24
19.55
Net margin%
21.00
23.84
23.29
25.29
25.43
25.28
27.16
29.10
29.18
26.23
8.83
27.16
25.36
22
24.20
P/E ratio (avg)x
23.00
26.72
29.09
28.19
26.46
24.59
24.20
23.23
25.80
27.73
11.56
24.59
26.13
36
29.27
EV/EBITx
19.44
19.17
17.80
16.01
16.64
18.00
18.93
17.47
17.47
16.89
10.55
17.47
17.63
75
16.44
FCF yield (avg)%
22.71
24.10
26.61
24.26
22.00
22.05
19.40
17.29
15.91
18.23
17.21
18.23
22.03
76
15.68
FCF margin%
8.90
8.56
6.33
8.42
6.98
8.78
8.84
6.59
4.36
2.60
28.03
6.59
7.70
7
1.120
FCF / Net incomex
1.907
2.294
2.532
2.957
3.375
3.573
4.124
4.548
4.853
5.360
1.458
4.548
3.474
27
28.33
ROIC%
10.10
12.22
11.92
12.77
15.48
16.93
18.21
17.85
19.26
20.48
29.56
18.21
16.21
94
24.77
Return on equity%
6.72
7.86
8.28
8.36
8.51
7.77
6.77
4.33
3.46
0.63
24.79
4.33
7.27
94
9.62
Return on assets%
5.83
4.83
5.67
7.34
9.12
6.18
7.35
10.13
11.91
11.84
5.89
10.13
7.35
28
8.88
EPS¥
3.98
3.49
3.41
3.68
3.74
4.03
3.81
3.92
3.98
3.80
9.14
0.30%
(0.87%)
—
3.88
EPS growth%
12.61
12.40
13.14
13.63
13.84
14.11
15.50
14.29
16.26
13.50
28.10
14.29
13.74
50
2.44
Bookvalue per sh¥
7.46
7.12
6.51
6.07
5.18
4.83
4.86
4.36
3.73
3.53
4.71
(7.40%)
(8.27%)
—
2.79
FCF per share¥
10.83
12.36
12.44
12.80
14.49
16.48
17.54
20.79
22.76
26.42
3.48
12.76%
9.42%
—
2.43
Dividend per sh¥
8.28
9.71
10.35
11.59
11.66
12.17
13.48
15.48
15.91
17.88
1.91
8.92%
9.71%
—
15.26
Div yield (avg)%
22.39
24.42
24.21
26.27
28.62
30.97
33.48
33.20
30.28
32.59
8.29
32.59
29.45
25
13.57
Payout ratio%
11.82
12.57
13.39
14.89
12.72
10.68
12.82
13.30
12.77
15.18
6.37
12.82
12.79
70
101.1
Shares (diluted)M
114.1
123.6
135.7
134.3
145.6
137.1
154.3
154.9
158.2
154.8
99.12
1.22%
2.55%
49
3.57
Buyback yield%
6.81
5.90
3.21
3.67
1.43
0.88
3.16
5.87
7.42
5.83
14.75
5.83
4.75
49
0.648
D/E ratiox
1.583
1.616
1.730
1.725
1.836
1.880
1.859
2.141
2.085
2.256
1.120
2.085
1.847
71
0.486
Enterprise value¥B
0.497
0.476
0.455
0.460
0.495
0.537
0.571
0.521
0.562
0.567
1.002
2.76%
0.55%
42
1.890
LT debt¥B
2.100
2.431
2.715
2.689
3.181
3.143
3.167
3.208
3.337
3.209
0.197
0.17%
4.28%
46
Revenue
¥2.168B
3.87%
1.00×
Cost of revenue
¥1.517B
3.87%
1.00×
Operating expenses
¥474.4M
3.70%
0.98×
Property and equipment
15.73%
Spread over hurdle
(4.97%)