2.208
Revenue¥B
1.668
1.754
1.833
1.990
2.079
2.164
2.287
2.392
2.597
2.736
2.388
5.65%
5.88%
68
19.48
Revenue growth%
27.83
25.03
27.86
27.68
25.29
27.05
29.85
28.26
30.68
32.80
29.78
29.85
27.85
92
6.41
Gross margin%
5.24
7.87
6.96
7.53
7.21
7.18
4.86
5.72
8.19
10.26
19.55
7.18
7.19
20
17.24
Operating margin%
20.21
17.99
20.27
17.41
16.30
17.06
17.96
16.16
19.16
18.44
15.90
17.96
17.98
45
4.40
Net margin%
4.44
3.78
4.91
4.26
4.26
6.90
6.88
6.63
6.98
9.49
21.73
6.90
5.77
92
30.91
P/E ratio (avg)x
35.59
34.26
38.62
41.74
47.66
43.95
45.24
44.54
49.53
56.23
11.37
45.24
44.24
27
27.21
EV/EBITx
29.35
28.06
25.73
27.74
25.33
25.18
23.22
22.47
21.55
24.02
21.52
23.22
25.25
58
8.26
FCF yield (avg)%
12.59
10.86
13.30
10.62
11.84
12.95
15.53
15.41
17.77
15.67
23.78
15.53
13.13
55
15.04
FCF margin%
19.83
18.00
16.89
15.90
14.38
12.77
14.89
17.13
15.69
13.78
20.64
14.89
15.79
33
0.632
FCF / Net incomex
1.395
1.312
1.423
1.240
1.197
1.057
0.991
0.873
0.905
0.780
1.547
0.905
1.127
84
22.02
ROIC%
12.09
11.54
10.85
13.77
14.67
17.04
15.03
14.01
16.16
14.98
8.09
15.03
14.34
48
10.78
Return on equity%
33.83
35.95
36.41
37.44
36.26
39.11
36.99
38.43
40.39
40.27
25.36
39.11
37.21
37
9.90
Return on assets%
15.01
16.98
16.37
15.37
17.39
18.19
19.19
19.62
22.42
19.59
9.79
19.59
17.79
32
3.43
EPS¥
8.24
9.41
10.25
11.24
11.02
12.07
12.46
12.77
13.16
13.36
3.69
3.93%
6.34%
—
4.09
EPS growth%
11.62
10.82
12.47
14.34
11.77
11.48
11.93
14.31
13.50
12.90
19.68
12.90
12.20
25
5.63
Bookvalue per sh¥
1.26
1.09
1.11
1.21
1.23
1.22
1.22
1.26
1.36
1.22
2.93
(0.03%)
(0.17%)
—
1.18
FCF per share¥
2.87
3.09
2.91
3.18
3.45
3.35
3.16
3.22
3.49
3.43
1.39
(0.13%)
2.42%
—
1.44
Dividend per sh¥
7.66
7.08
6.63
6.39
6.62
7.19
6.95
7.57
8.68
8.15
6.98
4.25%
1.19%
—
21.72
Div yield (avg)%
1.57
0.40
0.40
0.40
0.40
0.40
2.50
0.40
2.40
3.32
11.94
2.40
0.40
16
13.01
Payout ratio%
17.12
16.86
16.77
17.50
15.94
14.73
14.64
15.72
16.27
16.92
19.63
15.72
16.52
34
116.9
Shares (diluted)M
107.9
105.3
107.9
99.48
97.28
95.31
85.94
88.94
88.81
83.27
118.2
(3.06%)
(3.69%)
91
23.36
Buyback yield%
0.40
0.40
0.40
0.40
0.72
0.75
2.24
0.61
0.40
3.27
19.00
0.75
0.51
9
1.620
D/E ratiox
0.244
0.252
0.263
0.279
0.266
0.278
0.289
0.278
0.288
0.291
0.163
0.288
0.278
58
1.672
Enterprise value¥B
1.558
1.453
1.498
1.541
1.406
1.575
1.683
1.632
1.791
2.013
2.057
7.44%
2.11%
53
1.258
LT debt¥B
1.004
0.998
1.022
0.884
0.777
0.747
0.646
0.680
0.697
0.664
2.118
(3.10%)
(5.22%)
27
Revenue
¥2.736B
5.88%
1.00×
Cost of revenue
¥1.641B
5.80%
0.99×
Operating expenses
¥528.0M
6.16%
1.03×
Property and equipment
21.03%
Spread over hurdle
(0.77%)