1.365
Revenue¥B
1.332
1.355
1.351
1.339
1.387
1.406
1.424
1.428
1.417
1.461
1.402
1.04%
1.30%
63
19.56
Revenue growth%
20.67
22.62
19.79
18.49
15.85
15.76
15.18
15.45
14.00
16.20
8.18
15.45
16.02
30
17.25
Gross margin%
16.91
14.01
16.47
15.59
16.27
15.32
13.10
12.79
11.13
10.08
10.10
12.79
14.66
47
13.97
Operating margin%
1.20
0.59
0.89
3.50
1.57
1.81
0.40
0.40
0.40
1.69
23.64
0.40
1.04
62
3.87
Net margin%
25.40
23.91
22.01
20.91
22.37
19.57
19.82
22.05
24.36
25.23
14.95
22.05
22.21
54
37.62
P/E ratio (avg)x
25.72
30.18
30.84
30.36
33.55
38.64
44.65
50.84
58.50
57.26
9.909
50.84
36.09
21
6.279
EV/EBITx
8.949
9.113
10.76
10.75
12.83
14.05
14.80
14.75
16.82
16.83
22.30
14.80
13.44
57
15.32
FCF yield (avg)%
19.46
16.57
14.02
13.93
14.31
11.43
10.42
10.17
8.84
8.77
15.60
10.17
12.68
65
2.30
FCF margin%
26.00
23.99
26.54
27.41
28.07
29.55
26.94
28.24
28.56
31.50
22.02
28.56
27.74
84
0.914
FCF / Net incomex
1.898
2.028
2.214
2.323
2.217
2.193
2.115
2.306
2.476
2.771
1.253
2.306
2.215
63
17.85
ROIC%
21.46
23.28
20.41
21.65
22.62
20.34
23.31
21.80
22.34
24.03
11.15
22.34
22.07
92
20.64
Return on equity%
17.20
17.35
16.57
18.19
19.77
17.17
15.07
12.73
11.34
9.41
2.61
12.73
16.87
29
22.99
Return on assets%
31.66
29.77
30.01
29.43
31.94
33.24
33.03
34.86
34.51
32.62
18.87
33.24
32.28
81
2.05
EPS¥
3.21
3.19
3.46
3.73
4.17
4.58
4.48
4.45
4.83
4.72
2.29
2.49%
4.68%
—
12.19
EPS growth%
12.21
15.20
13.16
13.19
10.73
11.92
13.67
13.63
11.38
11.37
8.42
11.92
12.68
57
2.95
Bookvalue per sh¥
11.61
11.59
13.21
13.26
16.03
17.98
19.80
21.93
25.36
30.16
1.79
13.47%
11.24%
—
4.87
FCF per share¥
1.39
1.39
1.28
1.34
1.31
1.39
1.51
1.71
1.94
2.18
3.47
10.65%
3.96%
—
2.56
Dividend per sh¥
7.41
7.87
8.76
9.50
9.68
11.37
11.27
12.81
13.38
13.20
4.19
6.40%
7.76%
—
2.59
Div yield (avg)%
20.01
17.04
19.67
18.45
16.98
17.79
14.83
14.63
13.17
14.08
17.45
14.63
17.01
84
4.44
Payout ratio%
14.28
12.61
9.95
12.20
10.89
12.31
9.98
9.29
8.67
7.47
18.38
9.29
10.43
38
184.6
Shares (diluted)M
253.9
287.8
287.3
345.4
361.2
407.2
433.5
423.1
499.4
534.9
187.8
8.17%
8.48%
24
22.79
Buyback yield%
10.96
12.15
10.54
10.74
12.16
11.06
9.91
9.41
8.73
9.35
5.15
9.41
10.64
43
0.429
D/E ratiox
0.736
0.729
0.788
0.721
0.706
0.688
0.759
0.816
0.806
0.768
0.720
0.768
0.747
65
0.695
Enterprise value¥B
1.068
1.124
1.251
1.489
1.509
1.529
1.754
1.724
1.784
1.772
1.254
3.27%
6.74%
62
1.356
LT debt¥B
1.190
1.261
1.506
1.568
1.701
1.751
1.908
2.095
2.161
2.331
0.399
6.50%
7.89%
66
Revenue
¥1.461B
1.30%
1.00×
Cost of revenue
¥1.023B
1.30%
1.00×
Operating expenses
¥229.6M
1.93%
1.06×
Property and equipment
17.21%
Spread over hurdle
(4.35%)