0.632
Revenue¥B
0.884
0.953
1.034
1.121
1.189
1.274
1.394
1.528
1.667
1.824
0.694
8.95%
8.48%
81
27.47
Revenue growth%
16.36
17.13
20.13
22.95
22.82
24.73
22.04
22.04
23.14
23.38
24.98
23.14
22.43
82
17.01
Gross margin%
7.18
9.64
8.30
7.30
5.11
7.03
4.91
3.76
2.95
3.23
6.41
3.76
6.07
46
18.93
Operating margin%
25.43
23.60
25.50
27.08
26.69
24.12
26.44
28.88
31.40
31.83
17.33
28.88
26.56
16
6.02
Net margin%
23.48
22.87
25.24
26.58
24.60
22.21
21.04
21.59
23.09
23.50
15.36
22.21
23.28
35
24.89
P/E ratio (avg)x
52.58
53.31
61.70
68.31
75.14
82.46
89.44
98.51
105.4
106.0
8.992
98.51
78.80
83
21.53
EV/EBITx
10.69
10.93
11.62
11.71
11.70
11.61
13.91
16.31
17.90
19.77
17.27
16.31
11.71
34
9.36
FCF yield (avg)%
27.82
25.03
24.56
21.93
20.34
19.99
20.31
22.78
24.67
21.90
7.51
21.90
22.35
62
27.26
FCF margin%
2.96
0.50
0.40
0.79
0.40
0.40
0.40
2.24
1.22
3.14
24.22
1.22
0.64
83
0.705
FCF / Net incomex
1.809
2.103
2.217
2.330
2.696
2.948
3.386
3.743
4.069
4.626
1.639
3.743
2.822
43
16.30
ROIC%
14.26
11.53
12.80
14.36
15.05
13.36
14.95
16.73
18.69
20.40
10.05
16.73
14.65
75
25.11
Return on equity%
11.04
9.79
12.60
14.99
16.51
16.79
18.83
15.98
14.97
14.96
17.92
15.98
14.98
46
18.21
Return on assets%
22.74
20.65
20.87
20.16
17.54
18.66
20.22
22.57
23.93
24.87
26.02
22.57
20.76
34
2.09
EPS¥
1.29
1.31
1.43
1.52
1.47
1.56
1.75
1.69
1.60
1.65
2.26
2.35%
3.10%
—
11.43
EPS growth%
14.93
17.59
17.42
19.64
19.84
20.85
19.11
21.66
20.25
21.65
5.41
20.85
19.74
59
1.60
Bookvalue per sh¥
2.23
2.11
1.94
1.77
1.66
1.52
1.44
1.45
1.54
1.51
2.17
(1.81%)
(4.43%)
—
2.60
FCF per share¥
0.59
0.52
0.47
0.50
0.52
0.48
0.48
0.44
0.44
0.41
2.90
(4.63%)
(3.28%)
—
2.60
Dividend per sh¥
3.18
3.32
3.74
3.90
4.12
3.99
4.00
3.95
4.03
4.30
0.66
0.88%
3.21%
—
14.43
Div yield (avg)%
21.71
20.72
21.27
19.17
16.55
17.64
15.24
12.85
13.36
12.00
15.61
13.36
17.10
86
22.10
Payout ratio%
9.06
8.00
10.81
8.98
10.01
9.47
10.90
11.40
8.78
7.93
2.51
9.47
9.26
45
0.417
Shares (diluted)B
0.542
0.549
0.596
0.643
0.727
0.695
0.718
0.816
0.936
1.028
0.424
7.18%
7.65%
67
2.76
Buyback yield%
24.88
27.20
29.21
28.05
29.74
32.12
32.58
31.94
30.21
32.67
6.47
32.12
29.98
38
0.861
D/E ratiox
1.149
1.117
1.093
0.986
1.018
1.133
1.083
1.183
1.085
1.235
0.434
1.133
1.105
50
1.602
Enterprise value¥B
2.206
2.351
2.740
3.263
3.912
4.120
4.635
4.524
5.196
5.141
1.449
5.61%
9.95%
12
1.975
LT debt¥B
0.237
0.243
0.269
0.272
0.295
0.294
0.301
0.321
0.297
0.283
1.862
(0.85%)
1.75%
55
Revenue
¥1.824B
8.48%
1.00×
Cost of revenue
¥1.169B
8.34%
0.99×
Operating expenses
¥357.5M
9.05%
1.05×
Property and equipment
16.21%
Spread over hurdle
(5.69%)