0.348
Revenue¥B
3.227
3.418
3.596
3.803
3.983
4.119
4.283
4.579
4.709
4.875
0.379
4.13%
4.94%
58
13.02
Revenue growth%
27.83
29.93
28.01
28.23
29.40
31.13
28.41
28.47
29.07
29.70
13.53
29.07
28.77
80
2.67
Gross margin%
15.38
12.45
12.86
13.95
15.77
15.26
14.23
13.03
12.34
15.11
25.14
14.23
14.09
44
19.88
Operating margin%
14.81
16.62
14.20
17.13
17.74
19.13
16.56
18.71
17.07
15.91
2.89
17.07
16.84
55
23.34
Net margin%
7.72
6.23
7.57
10.48
11.04
11.53
10.21
7.88
7.49
6.43
2.90
7.88
7.80
9
35.41
P/E ratio (avg)x
30.49
33.90
35.56
35.20
39.80
43.90
48.59
53.93
53.64
50.86
30.30
50.86
41.85
44
22.75
EV/EBITx
29.28
27.48
26.41
24.20
24.40
23.73
24.29
22.62
24.98
25.04
24.33
24.29
24.69
88
11.93
FCF yield (avg)%
14.15
12.81
11.94
9.07
6.72
6.35
4.75
6.41
5.66
3.07
22.82
5.66
6.57
92
26.06
FCF margin%
22.35
23.15
21.20
24.16
25.49
26.73
29.51
27.85
29.18
27.71
27.51
27.85
26.11
52
0.898
FCF / Net incomex
2.789
2.972
3.253
3.832
4.495
5.220
6.010
6.336
6.983
7.541
1.537
6.336
4.858
93
14.38
ROIC%
0.91
0.40
0.40
0.40
0.40
1.16
2.86
0.40
2.97
4.49
25.17
2.86
0.66
86
23.14
Return on equity%
26.29
26.99
29.62
31.87
32.84
32.46
35.26
34.61
32.28
30.28
5.90
32.46
32.08
52
17.59
Return on assets%
28.52
29.52
27.89
25.18
26.83
25.75
23.27
22.14
24.63
23.43
7.04
23.43
25.47
84
1.67
EPS¥
1.43
1.41
1.30
1.33
1.46
1.41
1.38
1.47
1.52
1.52
1.83
0.89%
1.87%
—
2.06
EPS growth%
7.78
9.52
6.54
8.67
10.15
9.10
6.84
8.04
9.94
7.10
21.29
8.04
8.36
63
1.04
Bookvalue per sh¥
3.53
3.88
4.21
4.92
5.79
6.51
7.65
8.88
9.95
9.95
2.63
11.44%
10.56%
—
2.55
FCF per share¥
2.11
1.85
1.77
1.79
1.61
1.78
1.76
1.91
2.02
2.03
0.78
4.69%
(1.62%)
—
1.80
Dividend per sh¥
2.35
2.36
2.40
2.46
2.62
2.57
2.48
2.86
3.19
3.38
3.06
5.19%
4.43%
—
9.84
Div yield (avg)%
25.68
26.39
25.48
28.34
26.36
29.12
28.58
25.96
24.09
26.79
11.52
26.79
26.37
48
29.01
Payout ratio%
0.40
0.40
2.20
2.19
0.40
0.40
2.91
1.11
2.90
1.22
23.69
1.22
1.16
19
418.0
Shares (diluted)M
405.9
451.2
440.6
454.0
518.4
478.6
551.3
571.0
536.3
579.1
419.5
2.24%
2.82%
12
10.63
Buyback yield%
9.33
9.59
8.44
10.67
13.14
12.93
11.59
13.80
15.02
14.62
22.58
13.80
12.26
42
1.226
D/E ratiox
2.054
2.174
2.073
2.147
2.443
2.771
3.011
2.784
2.870
3.159
1.225
2.870
2.607
7
4.226
Enterprise value¥B
2.676
2.531
2.362
2.669
2.650
2.795
2.627
2.709
2.701
2.815
1.474
1.22%
(0.26%)
51
3.400
LT debt¥B
4.666
4.917
4.825
5.133
5.028
5.539
5.976
5.756
6.384
6.415
0.421
5.00%
3.82%
22
Revenue
¥4.875B
4.94%
1.00×
Cost of revenue
¥2.283B
5.27%
1.03×
Operating expenses
¥942.6M
4.07%
0.92×
Property and equipment
18.40%
Goodwill & intangibles
15.90%
Spread over hurdle
12.59%