1.465
Revenue¥B
2.052
2.030
2.064
2.075
2.059
2.102
2.148
2.111
2.096
2.098
1.620
0.37%
0.37%
56
5.94
Revenue growth%
21.05
18.36
20.29
21.34
22.67
21.36
20.00
18.40
16.41
14.59
27.78
18.40
20.15
27
13.59
Gross margin%
14.99
13.69
14.49
14.41
12.34
12.23
11.30
13.91
12.30
11.86
11.61
12.23
13.01
53
9.16
Operating margin%
12.50
13.64
11.82
14.55
14.07
14.64
17.47
15.52
17.01
19.08
6.53
17.01
14.60
81
23.81
Net margin%
17.23
19.38
18.94
18.98
18.00
15.12
15.52
17.91
18.96
19.47
5.44
17.91
18.47
71
22.66
P/E ratio (avg)x
20.01
19.40
21.52
21.73
20.81
21.05
22.66
22.71
23.91
24.37
16.78
22.71
21.63
94
16.65
EV/EBITx
33.40
31.33
31.52
34.42
33.68
31.66
30.00
31.60
32.56
32.57
22.16
31.66
32.11
15
20.30
FCF yield (avg)%
6.76
4.44
6.99
8.23
10.02
10.52
9.12
7.74
6.21
8.75
3.35
8.75
7.99
76
21.09
FCF margin%
21.47
20.34
22.50
20.48
20.16
18.93
16.05
18.54
19.72
22.15
28.67
18.93
20.25
75
0.357
FCF / Net incomex
1.721
1.820
1.937
2.173
1.976
1.929
1.728
1.696
1.917
1.915
1.686
1.915
1.916
47
10.82
ROIC%
16.20
15.38
18.14
20.57
23.41
25.41
25.01
22.27
21.10
18.38
21.08
22.27
20.83
70
4.51
Return on equity%
15.46
18.23
19.17
20.98
19.38
20.81
20.58
22.15
22.20
20.24
18.82
20.81
20.41
65
12.12
Return on assets%
10.96
10.32
11.22
11.09
11.25
8.61
8.79
7.76
7.01
7.09
5.34
7.76
9.56
83
41.50
EPS¥
46.56
46.77
48.08
48.99
43.71
38.85
38.29
36.91
39.25
34.07
46.16
(4.86%)
(2.93%)
—
29.24
EPS growth%
12.23
10.50
11.55
9.74
11.56
9.13
7.05
4.23
6.96
5.85
23.50
6.96
9.44
63
100.64
Bookvalue per sh¥
41.82
46.54
42.34
46.10
48.15
52.77
55.77
61.36
62.63
63.40
135.36
5.66%
3.33%
—
131.63
FCF per share¥
17.49
18.16
18.50
18.70
16.94
15.07
15.41
16.02
16.68
17.66
125.22
0.84%
(0.01%)
—
71.49
Dividend per sh¥
110.34
108.29
106.16
108.49
112.50
110.01
120.23
136.98
134.14
145.57
157.51
5.29%
2.66%
—
23.86
Div yield (avg)%
19.92
18.00
20.60
23.38
25.54
24.44
25.18
24.68
25.64
26.67
5.84
25.18
24.56
65
11.03
Payout ratio%
27.45
27.52
30.40
27.74
27.43
25.60
28.27
30.22
31.19
32.96
8.44
30.22
28.00
25
9.131
Shares (diluted)M
13.00
15.31
16.99
20.38
20.06
23.05
27.85
32.19
31.74
38.14
8.956
13.71%
11.15%
39
25.14
Buyback yield%
19.60
18.33
16.87
14.21
15.19
15.26
13.14
13.56
16.56
16.74
10.32
15.26
15.91
70
1.439
D/E ratiox
1.780
1.905
1.790
1.802
2.066
1.956
1.841
1.865
2.006
2.062
1.630
1.956
1.885
40
0.768
Enterprise value¥B
0.778
0.796
0.787
0.898
1.014
1.123
1.123
1.041
1.111
1.190
0.978
3.25%
5.37%
74
273.2
LT debt¥M
104.9
114.3
100.5
93.10
89.84
78.17
78.88
83.49
78.79
72.01
920.3
(4.33%)
(5.00%)
19
Revenue
¥2.098B
0.37%
1.00×
Cost of revenue
¥1.468B
0.37%
1.00×
Operating expenses
¥260.2M
0.71%
1.03×
Property and equipment
16.70%
Spread over hurdle
33.07%