0.118
Revenue¥B
1.681
1.785
1.919
2.029
2.184
2.282
2.403
2.496
2.633
2.787
0.125
5.00%
5.69%
59
27.28
Revenue growth%
6.50
6.75
3.91
4.99
5.15
4.56
3.73
4.10
6.93
4.49
22.35
4.49
4.78
35
10.64
Gross margin%
10.47
9.68
10.60
7.95
7.88
9.76
8.08
7.45
5.44
4.01
15.14
7.45
8.01
89
11.37
Operating margin%
19.24
20.15
18.41
20.33
19.38
17.11
15.23
14.86
16.78
19.69
3.15
16.78
18.83
81
17.73
Net margin%
21.84
20.88
20.75
22.14
22.76
22.76
22.46
21.40
24.15
21.94
21.65
22.46
22.04
34
10.76
P/E ratio (avg)x
19.22
19.19
18.16
17.17
16.83
16.35
15.13
15.35
16.40
16.25
18.16
16.25
16.62
83
14.13
EV/EBITx
11.05
11.44
13.04
12.62
12.43
12.34
14.05
13.00
12.92
12.59
28.82
12.92
12.61
85
16.43
FCF yield (avg)%
18.57
16.38
13.84
16.79
14.13
13.31
14.48
13.93
15.63
17.38
29.46
14.48
15.05
40
10.58
FCF margin%
8.08
5.52
6.55
4.88
2.20
4.63
6.74
7.53
8.67
9.52
21.25
7.53
6.64
48
0.916
FCF / Net incomex
1.763
1.943
1.924
1.759
1.631
1.463
1.586
1.732
1.584
1.712
1.551
1.586
1.722
6
19.84
ROIC%
7.43
5.48
7.80
7.68
7.97
8.42
9.67
7.73
8.65
9.35
3.83
8.65
7.88
34
7.59
Return on equity%
3.87
6.33
7.27
4.81
2.21
1.64
3.59
2.78
1.21
0.40
6.30
1.64
3.18
45
21.92
Return on assets%
13.72
12.06
13.09
12.82
13.83
13.08
16.03
16.62
19.05
16.28
5.38
16.28
13.78
23
3.32
EPS¥
1.03
0.92
0.86
0.89
0.84
0.78
0.74
0.77
0.81
0.83
3.50
(0.23%)
(2.29%)
—
28.93
EPS growth%
24.94
26.96
25.93
25.18
24.63
22.09
23.96
26.59
28.38
29.04
15.79
26.59
25.55
29
2.49
Bookvalue per sh¥
0.94
0.95
0.91
0.95
0.83
0.88
0.78
0.67
0.62
0.54
4.64
(8.32%)
(4.96%)
—
3.12
FCF per share¥
3.10
3.21
3.60
3.97
4.25
4.42
5.25
5.51
6.20
7.23
3.32
11.23%
9.98%
—
4.81
Dividend per sh¥
4.34
4.66
4.99
5.25
5.76
6.13
7.34
8.09
9.24
10.78
1.37
13.37%
10.28%
—
27.52
Div yield (avg)%
14.25
16.66
16.59
19.54
21.43
24.14
21.33
22.87
25.06
26.14
27.05
24.14
21.38
51
19.24
Payout ratio%
7.28
8.23
10.96
13.18
10.44
8.59
10.01
8.01
6.23
7.89
17.38
8.01
8.41
21
263.6
Shares (diluted)M
275.7
280.7
278.0
264.8
266.3
255.4
266.0
288.6
269.6
284.6
258.8
1.34%
0.39%
66
21.12
Buyback yield%
15.79
16.89
17.76
17.83
19.92
21.65
21.83
21.40
20.84
18.41
27.42
21.40
19.16
61
0.635
D/E ratiox
0.479
0.477
0.481
0.441
0.473
0.462
0.510
0.490
0.503
0.505
0.288
0.503
0.480
49
179.9
Enterprise value¥M
298.4
290.5
318.2
321.5
369.2
403.4
464.4
442.8
428.9
483.3
159.5
5.54%
5.67%
39
0.256
LT debt¥B
0.845
0.885
0.839
0.818
0.808
0.913
1.000
0.993
1.118
1.175
0.147
7.79%
4.80%
61
Revenue
¥2.787B
5.69%
1.00×
Cost of revenue
¥1.575B
5.82%
1.01×
Operating expenses
¥301.5M
5.73%
1.00×
Property and equipment
17.57%
Spread over hurdle
21.60%