1.412
Revenue¥B
2.689
2.802
2.917
3.019
3.075
3.061
3.156
3.257
3.262
3.246
1.537
1.09%
2.32%
82
10.60
Revenue growth%
6.61
5.36
8.16
8.29
9.86
11.81
11.20
13.15
11.00
12.17
2.88
11.81
10.43
85
18.28
Gross margin%
25.91
25.12
25.94
27.65
30.01
32.61
33.02
33.33
33.95
35.86
20.70
33.33
31.31
21
5.21
Operating margin%
35.45
33.21
33.85
34.64
36.58
37.61
37.39
39.24
36.54
39.50
23.78
37.61
36.56
80
16.93
Net margin%
26.83
24.96
24.97
22.62
25.09
22.63
24.32
24.38
22.24
23.19
19.24
23.19
24.35
15
26.93
P/E ratio (avg)x
36.46
41.87
46.61
53.82
55.12
56.11
53.17
49.83
47.19
50.00
37.64
50.00
49.92
39
30.36
EV/EBITx
32.86
34.26
36.90
43.77
46.73
53.63
53.53
57.71
64.96
71.54
33.88
57.71
50.13
69
27.06
FCF yield (avg)%
22.43
22.03
21.38
23.54
25.42
22.88
22.54
25.03
25.78
27.71
3.67
25.03
23.21
53
23.98
FCF margin%
22.61
21.68
22.88
20.72
21.16
19.87
22.09
20.32
19.54
22.02
8.30
20.32
21.42
58
0.885
FCF / Net incomex
0.617
0.665
0.619
0.704
0.769
0.869
0.909
0.865
0.958
1.087
1.283
0.909
0.817
5
17.52
ROIC%
20.98
22.10
23.50
25.02
27.29
26.75
27.99
30.63
32.52
31.38
12.77
30.63
27.02
39
9.22
Return on equity%
11.90
9.32
12.04
13.49
12.56
14.13
14.99
13.13
13.33
10.71
15.38
13.33
12.85
70
12.70
Return on assets%
36.33
35.54
37.60
40.02
38.47
36.16
33.77
32.20
29.53
29.99
29.20
32.20
35.85
61
2.39
EPS¥
2.51
2.38
2.23
2.42
2.74
2.65
2.69
2.78
2.91
3.06
2.59
2.19%
1.37%
—
24.36
EPS growth%
19.45
21.24
21.13
18.93
21.24
21.06
19.02
19.07
20.81
22.75
23.21
20.81
20.93
48
0.36
Bookvalue per sh¥
3.65
3.99
4.60
5.04
5.88
5.93
7.01
7.56
7.44
8.57
1.80
7.82%
9.23%
—
1.68
FCF per share¥
2.69
2.71
2.62
2.86
3.14
3.21
3.60
3.93
4.42
5.04
1.05
9.97%
7.78%
—
1.96
Dividend per sh¥
1.67
1.70
1.79
1.85
2.08
2.22
2.41
2.25
2.19
2.55
2.31
4.13%
5.18%
—
17.46
Div yield (avg)%
0.96
3.02
5.36
7.35
6.40
7.89
6.77
6.92
7.77
8.39
17.71
7.77
6.85
57
25.17
Payout ratio%
3.93
6.72
4.06
6.27
4.85
3.80
1.89
0.40
0.40
0.40
16.44
0.40
3.87
69
0.408
Shares (diluted)B
0.544
0.590
0.660
0.744
0.800
0.917
1.095
1.214
1.169
1.386
0.397
11.61%
9.54%
82
7.24
Buyback yield%
26.14
26.88
24.30
22.70
24.48
26.60
25.44
25.55
27.71
26.17
25.05
26.17
25.85
79
0.996
D/E ratiox
0.762
0.706
0.651
0.569
0.550
0.601
0.647
0.619
0.576
0.608
0.891
0.608
0.613
56
2.781
Enterprise value¥B
2.610
2.590
2.402
2.529
2.486
2.648
2.784
2.684
2.382
2.568
2.006
0.66%
(0.02%)
28
0.442
LT debt¥B
4.652
4.912
5.837
6.934
8.257
9.775
10.80
11.17
11.72
12.77
0.440
9.11%
12.17%
78
Revenue
¥3.246B
2.32%
1.00×
Cost of revenue
¥1.365B
2.08%
0.98×
Operating expenses
¥752.9M
2.40%
1.01×
Property and equipment
16.52%
Spread over hurdle
18.65%