1.521
Revenue¥B
1.365
1.463
1.576
1.652
1.773
1.858
2.012
2.136
2.231
2.329
1.570
5.60%
5.89%
41
13.30
Revenue growth%
5.05
3.76
4.29
2.54
4.61
3.05
1.34
3.46
3.14
3.07
4.75
3.07
3.30
19
20.99
Gross margin%
5.14
5.04
5.36
2.95
0.78
2.76
5.20
4.12
3.96
2.65
21.49
3.96
4.04
87
11.41
Operating margin%
6.68
6.12
4.63
7.23
4.39
5.92
4.73
4.50
4.27
7.05
29.28
4.73
5.32
68
25.62
Net margin%
22.33
23.23
25.06
26.85
27.75
29.58
26.82
25.15
25.32
25.80
8.07
25.80
25.56
61
28.00
P/E ratio (avg)x
29.68
31.85
35.07
37.51
35.89
40.78
40.82
40.75
44.06
46.40
15.80
40.82
39.13
89
26.98
EV/EBITx
11.46
12.59
13.56
14.52
15.64
14.89
16.36
18.72
19.32
18.10
7.265
18.10
15.26
46
18.70
FCF yield (avg)%
14.94
15.61
13.59
10.68
11.71
9.54
9.39
11.52
12.46
9.76
5.91
9.76
11.61
63
9.19
FCF margin%
30.72
29.66
27.56
29.82
27.24
27.51
26.61
28.35
27.53
28.09
26.90
27.53
27.83
25
1.507
FCF / Net incomex
0.824
0.817
0.889
0.809
0.865
0.754
0.687
0.692
0.605
0.660
1.681
0.687
0.782
25
9.58
ROIC%
6.59
4.80
2.15
3.34
2.15
1.02
0.40
0.53
2.79
4.59
20.03
1.02
2.47
25
24.20
Return on equity%
12.86
14.37
16.29
13.75
14.55
15.51
12.64
12.05
13.05
14.86
5.75
13.05
14.06
14
5.15
Return on assets%
20.16
18.17
16.13
15.75
16.80
16.37
15.48
17.08
15.84
13.25
23.96
15.84
16.25
51
2.22
EPS¥
3.26
3.84
4.09
4.60
4.85
5.41
5.66
5.96
6.49
6.99
2.30
7.58%
8.58%
—
15.28
EPS growth%
15.40
14.93
11.93
13.92
13.72
15.62
16.66
14.53
14.93
15.06
16.37
15.06
14.93
85
1.78
Bookvalue per sh¥
0.77
0.73
0.83
0.77
0.75
0.86
0.89
0.92
1.04
1.02
2.57
6.35%
4.09%
—
1.54
FCF per share¥
1.28
1.43
1.40
1.46
1.68
1.63
1.71
1.94
2.15
2.05
0.62
4.01%
4.33%
—
2.31
Dividend per sh¥
1.53
1.63
1.66
1.80
1.79
1.60
1.70
1.81
1.90
1.96
1.25
1.81%
2.12%
—
8.96
Div yield (avg)%
10.85
8.85
7.16
6.71
6.79
7.92
9.71
7.06
4.77
3.24
26.61
7.06
7.11
82
21.45
Payout ratio%
25.48
23.39
24.53
23.26
23.97
26.60
26.20
28.69
31.08
30.80
13.67
28.69
25.84
25
1.058
Shares (diluted)B
1.363
1.410
1.376
1.339
1.428
1.700
1.646
1.842
2.085
2.294
1.089
9.94%
5.24%
43
14.73
Buyback yield%
21.06
20.28
19.53
17.64
17.40
15.69
13.47
11.17
8.52
9.08
3.95
11.17
16.55
49
0.865
D/E ratiox
0.477
0.459
0.488
0.523
0.535
0.586
0.555
0.537
0.525
0.505
0.780
0.537
0.524
87
1.665
Enterprise value¥B
1.037
1.143
1.065
1.057
1.023
1.085
0.999
1.076
1.166
1.284
1.926
4.65%
1.38%
87
0.641
LT debt¥B
0.934
0.837
0.846
0.918
0.861
0.798
0.770
0.775
0.687
0.634
2.017
(5.95%)
(3.91%)
87
Revenue
¥2.329B
5.89%
1.00×
Cost of revenue
¥1.630B
5.89%
1.00×
Operating expenses
¥471.6M
6.55%
1.06×
Property and equipment
16.99%
Spread over hurdle
(3.05%)