3.242
Revenue¥B
1.534
1.640
1.782
1.891
1.992
2.117
2.243
2.454
2.628
2.845
3.358
7.39%
7.30%
25
28.94
Revenue growth%
27.43
27.04
26.82
29.14
27.20
26.62
26.52
27.93
29.95
32.91
4.34
27.93
27.31
59
4.73
Gross margin%
26.67
28.10
27.75
25.91
25.26
24.67
26.75
28.65
31.16
30.75
27.88
28.65
27.25
28
12.37
Operating margin%
9.28
8.40
6.46
4.93
4.77
3.71
5.52
3.28
2.90
1.99
26.39
3.28
4.85
18
17.89
Net margin%
17.27
16.23
13.43
12.44
13.76
12.17
10.34
10.57
11.33
11.81
12.21
11.33
12.30
11
21.21
P/E ratio (avg)x
32.70
31.63
28.53
28.64
31.22
30.85
29.59
31.20
30.82
31.46
9.344
30.85
31.03
50
37.18
EV/EBITx
34.53
39.57
41.06
40.94
39.47
40.41
46.29
53.96
61.25
67.92
9.770
53.96
41.00
63
9.62
FCF yield (avg)%
30.57
28.47
28.60
25.92
26.68
28.28
29.03
31.99
32.24
32.59
18.46
31.99
28.81
58
20.97
FCF margin%
1.23
1.33
3.77
1.63
2.18
4.01
2.28
1.30
0.40
2.29
6.19
2.28
1.90
5
1.479
FCF / Net incomex
1.673
1.572
1.709
1.806
1.935
1.886
2.009
1.971
2.243
2.294
0.829
2.009
1.911
60
10.45
ROIC%
23.24
25.75
28.19
27.69
26.43
27.32
28.25
25.59
23.97
24.39
24.51
25.59
26.09
94
9.74
Return on equity%
30.61
32.09
31.69
31.55
30.51
33.37
32.63
33.17
30.72
28.53
29.68
32.63
31.62
68
3.25
Return on assets%
33.12
34.47
34.01
36.49
38.68
39.39
40.96
37.96
39.55
41.94
9.03
39.55
38.32
30
0.82
EPS¥
0.62
0.73
0.86
0.93
0.95
0.97
1.07
1.08
1.14
1.27
0.91
5.94%
7.17%
—
25.20
EPS growth%
14.50
14.80
17.61
15.38
17.25
15.74
14.07
16.59
13.62
14.69
26.50
14.69
15.09
16
0.69
Bookvalue per sh¥
0.59
0.55
0.53
0.53
0.56
0.64
0.70
0.75
0.77
0.71
0.33
4.99%
2.47%
—
0.55
FCF per share¥
1.26
1.38
1.40
1.48
1.43
1.55
1.50
1.65
1.63
1.77
0.42
4.28%
4.18%
—
0.90
Dividend per sh¥
0.29
0.26
0.27
0.29
0.32
0.31
0.28
0.27
0.27
0.27
0.88
(2.76%)
0.18%
—
26.90
Div yield (avg)%
7.36
5.82
4.58
3.34
1.05
2.98
0.40
3.23
2.74
2.61
9.17
2.74
3.10
19
23.53
Payout ratio%
2.90
3.30
3.67
6.36
7.72
9.52
9.95
12.17
11.28
11.39
25.49
11.28
8.62
31
1.958
Shares (diluted)B
2.118
1.923
1.990
2.131
2.008
1.978
1.805
1.979
2.164
1.985
1.967
(0.23%)
(1.57%)
69
7.36
Buyback yield%
19.79
19.29
21.03
21.63
22.23
20.49
20.30
18.80
19.06
20.39
6.05
20.30
20.34
57
0.315
D/E ratiox
0.882
0.817
0.936
0.965
0.963
0.982
1.065
1.088
1.217
1.167
0.801
1.088
0.974
60
0.998
Enterprise value¥B
1.649
1.936
1.972
2.345
2.736
3.136
3.509
4.196
4.711
5.217
0.324
13.77%
13.58%
39
3.119
LT debt¥B
2.960
2.660
2.640
2.603
2.881
2.836
3.026
3.353
3.072
2.832
1.599
(0.35%)
(0.69%)
36
Revenue
¥2.845B
7.30%
1.00×
Cost of revenue
¥1.691B
7.34%
1.00×
Operating expenses
¥557.8M
7.41%
1.01×
Property and equipment
20.05%
Spread over hurdle
(3.74%)