2.371
Revenue¥B
1.322
1.423
1.547
1.653
1.798
1.958
2.066
2.206
2.430
2.655
2.615
8.11%
7.91%
93
4.32
Revenue growth%
10.27
9.18
7.54
9.39
9.99
12.16
9.90
11.13
10.62
10.76
26.55
10.76
10.13
13
20.20
Gross margin%
14.75
16.46
14.48
13.01
15.39
15.20
14.55
16.47
14.60
12.75
11.01
14.60
14.67
13
26.88
Operating margin%
12.21
13.25
14.86
14.52
17.12
19.75
17.38
18.47
17.82
15.51
8.54
17.82
16.32
32
9.13
Net margin%
26.05
24.70
24.31
25.99
26.08
27.06
24.88
27.58
26.33
27.09
25.07
27.06
26.06
41
33.17
P/E ratio (avg)x
20.17
20.89
20.49
23.95
27.18
32.33
35.71
38.12
40.67
46.14
9.843
38.12
29.76
8
33.19
EV/EBITx
13.83
15.07
13.61
14.43
13.73
14.19
15.46
14.04
12.64
12.34
18.51
14.04
13.94
19
9.01
FCF yield (avg)%
16.76
16.33
16.45
17.12
18.65
18.03
15.97
18.26
18.42
19.82
13.10
18.26
17.57
88
24.24
FCF margin%
19.51
18.64
20.03
21.41
23.54
21.95
22.27
23.03
21.52
23.95
4.01
22.27
21.74
44
0.866
FCF / Net incomex
0.963
0.909
0.802
0.842
0.771
0.784
0.689
0.675
0.660
0.682
0.735
0.682
0.777
46
2.17
ROIC%
16.35
13.36
14.45
15.91
13.60
16.26
19.00
16.62
18.58
20.59
19.96
18.58
16.30
89
24.71
Return on equity%
23.37
22.59
24.56
25.36
27.60
27.83
25.05
27.31
24.31
22.52
17.95
25.05
24.80
21
17.28
Return on assets%
13.47
16.14
16.63
19.31
22.28
24.87
21.98
21.84
19.17
17.94
4.86
21.84
19.24
66
3.66
EPS¥
2.71
3.03
3.60
3.96
3.85
4.57
4.85
4.72
4.80
4.87
4.08
4.84%
7.86%
—
19.45
EPS growth%
4.46
6.24
3.87
5.16
2.17
2.81
0.93
1.03
0.40
0.43
16.35
0.93
2.49
11
1.89
Bookvalue per sh¥
2.16
2.10
2.09
2.03
1.99
2.21
2.25
2.60
3.01
3.15
2.02
9.57%
5.43%
—
3.14
FCF per share¥
1.89
2.01
2.13
2.33
2.45
2.35
2.25
2.46
2.63
2.92
3.54
3.54%
3.88%
—
1.80
Dividend per sh¥
3.68
3.83
3.59
3.37
3.46
3.43
3.32
3.74
3.70
4.29
3.83
4.40%
1.21%
—
20.52
Div yield (avg)%
25.52
22.88
22.61
22.92
20.09
21.25
21.48
19.02
16.07
14.63
7.61
19.02
21.37
30
17.49
Payout ratio%
16.24
16.48
17.59
19.21
21.35
20.67
21.31
21.05
19.51
18.17
21.97
20.67
19.36
5
607.6
Shares (diluted)M
577.8
626.0
588.2
554.9
520.9
500.1
484.2
442.9
482.3
458.0
613.0
(2.54%)
(2.64%)
28
9.00
Buyback yield%
12.68
10.52
12.97
10.30
13.17
12.56
15.09
15.17
16.99
18.57
12.55
15.17
13.07
6
1.714
D/E ratiox
1.603
1.437
1.381
1.292
1.249
1.160
1.015
1.012
0.897
0.794
0.834
1.012
1.204
18
0.397
Enterprise value¥B
1.692
1.660
1.762
1.732
1.604
1.654
1.543
1.604
1.514
1.685
1.877
0.99%
0.35%
62
0.441
LT debt¥B
0.148
0.157
0.167
0.160
0.174
0.204
0.233
0.252
0.249
0.235
2.063
6.19%
4.58%
7
Revenue
¥2.655B
7.91%
1.00×
Cost of revenue
¥1.424B
7.67%
0.98×
Operating expenses
¥520.3M
7.58%
0.97×
Property and equipment
17.33%
Spread over hurdle
20.72%