0.976
Revenue¥B
1.482
1.524
1.511
1.516
1.501
1.548
1.573
1.604
1.591
1.590
0.997
1.16%
1.03%
84
5.92
Revenue growth%
2.43
2.27
1.79
0.40
1.23
1.82
0.40
0.40
0.40
1.96
2.22
0.40
1.51
78
11.55
Gross margin%
6.20
3.78
2.14
0.40
0.40
0.40
0.40
2.02
2.16
0.40
4.43
0.40
1.21
44
3.55
Operating margin%
23.41
26.26
28.93
28.76
29.13
29.39
28.88
26.42
25.29
25.44
18.66
26.42
27.59
35
9.63
Net margin%
0.40
0.40
0.91
2.11
3.00
4.91
3.41
3.91
4.60
7.23
19.74
4.60
3.21
53
18.07
P/E ratio (avg)x
56.50
55.11
63.57
66.04
69.57
81.49
89.07
90.02
90.54
96.86
22.25
90.02
75.53
91
18.39
EV/EBITx
4.911
5.130
5.353
6.023
6.246
6.074
6.059
6.885
7.430
8.428
21.26
6.885
6.066
37
28.45
FCF yield (avg)%
28.03
26.79
28.61
29.52
29.81
32.09
33.52
36.13
34.42
33.61
25.46
33.61
30.95
22
20.71
FCF margin%
12.31
14.59
16.80
15.15
17.18
18.00
19.62
19.39
17.04
14.87
5.49
18.00
16.92
34
0.386
FCF / Net incomex
1.632
1.581
1.481
1.671
1.698
1.754
1.857
1.844
2.004
2.320
0.332
1.857
1.726
26
24.36
ROIC%
16.35
15.79
17.65
20.04
20.64
21.96
22.53
24.05
26.34
28.01
18.48
24.05
21.30
59
22.08
Return on equity%
30.63
33.38
36.27
35.42
36.98
34.68
31.73
32.80
35.53
38.10
5.64
34.68
35.05
36
23.10
Return on assets%
30.44
31.75
29.57
27.92
28.04
28.31
25.57
27.59
29.73
29.65
16.12
28.31
28.94
60
3.48
EPS¥
5.31
5.18
6.00
5.98
6.85
7.49
8.43
8.85
10.33
11.17
3.68
10.27%
7.59%
—
7.93
EPS growth%
21.32
21.15
21.95
23.06
22.51
19.62
21.28
19.23
21.86
24.29
24.47
21.28
21.59
56
2.14
Bookvalue per sh¥
3.84
4.31
4.59
4.72
5.31
4.88
4.46
4.05
4.23
4.68
3.78
(2.50%)
1.61%
—
2.83
FCF per share¥
4.37
4.79
5.24
5.76
6.13
6.75
7.14
8.39
9.63
10.69
5.19
11.78%
10.18%
—
5.50
Dividend per sh¥
2.33
2.15
2.23
2.38
2.29
2.26
2.36
2.41
2.25
2.18
1.55
(0.98%)
(0.89%)
—
15.80
Div yield (avg)%
5.55
6.44
6.37
6.07
5.14
7.73
8.88
7.02
6.43
7.89
21.14
7.73
6.44
57
29.57
Payout ratio%
23.43
22.11
23.32
21.89
24.10
21.95
21.14
21.27
22.65
21.10
8.79
21.27
22.03
15
188.0
Shares (diluted)M
304.2
343.3
386.3
390.0
383.3
383.8
402.7
448.4
534.2
549.5
191.7
7.47%
7.58%
71
21.21
Buyback yield%
15.09
12.70
11.46
8.52
7.49
6.63
7.58
7.62
5.75
6.52
27.90
6.63
7.60
65
1.118
D/E ratiox
0.238
0.208
0.186
0.184
0.183
0.168
0.181
0.176
0.186
0.183
0.820
0.181
0.184
45
621.8
Enterprise value¥M
152.2
156.5
182.3
189.0
183.1
182.9
208.1
220.8
235.0
276.8
690.8
8.61%
7.46%
62
1.514
LT debt¥B
0.844
0.968
0.998
1.169
1.304
1.333
1.579
1.544
1.736
2.022
0.514
9.18%
8.96%
58
Revenue
¥1.590B
1.03%
1.00×
Cost of revenue
¥809.0M
0.97%
0.99×
Operating expenses
¥331.2M
1.06%
1.00×
Property and equipment
17.93%
Spread over hurdle
14.94%