0.260
Revenue¥B
0.844
0.880
0.879
0.907
0.946
0.972
1.017
1.024
1.058
1.097
0.281
2.99%
3.08%
90
10.70
Revenue growth%
23.61
23.73
26.67
26.86
28.16
27.31
26.79
24.18
21.65
20.12
22.63
24.18
25.42
51
24.36
Gross margin%
5.73
5.48
8.27
6.63
5.86
3.64
2.57
3.48
5.70
2.84
25.79
3.48
5.59
14
21.47
Operating margin%
22.39
23.94
25.91
28.88
30.81
28.46
28.92
26.04
25.54
23.00
11.54
26.04
25.97
22
15.54
Net margin%
24.05
23.06
23.86
21.01
21.30
20.18
19.36
21.87
24.70
24.55
23.46
21.87
22.47
61
33.13
P/E ratio (avg)x
33.83
31.56
32.33
33.45
29.67
28.08
28.73
30.03
27.16
28.69
7.497
28.69
29.85
29
10.32
EV/EBITx
20.58
22.04
24.61
25.02
27.84
25.68
23.84
26.03
29.52
31.96
16.77
26.03
25.35
65
23.38
FCF yield (avg)%
14.37
14.64
17.39
17.84
20.51
18.49
19.25
17.30
15.54
17.94
17.43
17.94
17.62
16
6.40
FCF margin%
13.93
14.88
15.76
16.02
13.49
13.83
12.58
11.52
9.41
10.18
28.50
11.52
13.66
55
0.993
FCF / Net incomex
0.578
0.572
0.531
0.575
0.554
0.561
0.546
0.605
0.662
0.653
0.617
0.605
0.573
88
5.24
ROIC%
25.46
23.03
20.99
22.44
22.61
21.80
21.26
22.29
20.58
21.31
20.95
21.31
22.05
68
7.55
Return on equity%
21.43
24.00
22.41
22.03
20.01
22.98
25.82
28.57
30.00
27.08
9.08
27.08
23.49
63
25.69
Return on assets%
2.78
5.74
3.17
5.49
5.39
6.40
5.29
6.35
8.41
5.57
15.23
6.35
5.53
8
86.95
EPS¥
257.42
220.93
224.40
205.57
220.33
202.95
187.14
162.18
146.05
148.06
92.48
(7.64%)
(6.08%)
—
11.59
EPS growth%
14.48
15.73
16.44
18.57
20.02
19.90
21.23
19.57
16.71
16.67
26.85
19.57
17.64
10
410.87
Bookvalue per sh¥
518.17
568.90
650.03
744.15
784.17
783.38
852.75
1,027
1,206
1,205
202.58
8.98%
8.91%
—
215.13
FCF per share¥
185.91
207.97
195.59
190.11
201.25
180.94
188.23
197.14
177.63
161.49
116.86
(4.31%)
(0.78%)
—
74.51
Dividend per sh¥
262.39
275.83
267.07
282.78
289.85
303.02
318.12
368.99
436.98
457.96
94.79
9.58%
6.13%
—
12.45
Div yield (avg)%
22.48
23.85
25.29
24.66
27.59
26.59
25.33
27.05
24.42
21.53
6.72
25.33
24.98
49
5.82
Payout ratio%
6.46
3.59
5.65
7.43
5.93
8.79
10.91
12.51
14.08
11.83
24.94
11.83
8.11
95
1.108
Shares (diluted)M
1.276
1.283
1.194
1.073
1.139
1.109
0.962
0.915
0.800
0.775
1.087
(7.41%)
(4.60%)
83
18.92
Buyback yield%
0.78
1.86
0.40
0.40
2.91
5.88
8.30
5.62
4.67
6.65
5.35
5.88
3.79
43
1.628
D/E ratiox
0.660
0.589
0.600
0.591
0.564
0.553
0.577
0.577
0.520
0.473
0.661
0.553
0.577
67
125.1
Enterprise value¥M
311.6
295.4
300.1
287.6
307.4
329.8
315.7
337.5
378.9
409.1
590.9
5.88%
2.00%
86
0.629
LT debt¥B
0.655
0.739
0.751
0.738
0.843
0.904
0.891
0.976
1.077
1.200
0.312
7.32%
6.35%
44
Revenue
¥1.097B
3.08%
1.00×
Cost of revenue
¥695.8M
3.10%
1.00×
Operating expenses
¥264.9M
2.65%
0.96×
Property and equipment
16.75%
Spread over hurdle
15.00%