0.571
Revenue¥B
0.796
0.839
0.862
0.916
0.938
1.002
1.061
1.091
1.140
1.222
0.586
5.42%
5.10%
93
8.35
Revenue growth%
33.29
31.66
29.01
31.52
33.33
35.64
32.74
30.07
30.40
31.29
19.17
31.29
31.59
67
20.11
Gross margin%
4.59
5.84
3.44
4.18
4.93
3.27
5.04
5.12
3.27
3.51
20.63
3.51
4.38
19
26.04
Operating margin%
20.00
17.82
19.72
20.00
22.17
19.63
18.59
16.92
14.02
15.47
6.76
16.92
19.11
34
8.62
Net margin%
22.88
25.84
22.90
22.25
23.13
25.83
27.59
28.80
26.78
25.02
22.40
26.78
25.43
44
9.568
P/E ratio (avg)x
55.42
54.90
63.81
66.32
71.71
81.42
82.46
80.96
80.02
83.73
20.68
81.42
75.86
23
19.59
EV/EBITx
26.76
24.48
26.54
25.03
27.30
30.17
33.09
30.41
28.26
28.82
32.28
30.17
27.78
8
23.17
FCF yield (avg)%
10.77
10.70
12.07
9.48
8.83
7.40
10.13
13.04
12.25
11.80
16.57
11.80
10.74
51
11.55
FCF margin%
6.79
8.95
7.67
5.75
6.88
8.38
11.27
8.71
11.22
13.57
16.57
11.22
8.55
73
0.122
FCF / Net incomex
0.423
0.414
0.410
0.412
0.480
0.558
0.636
0.618
0.665
0.756
1.106
0.636
0.519
9
6.14
ROIC%
27.93
26.35
26.16
28.83
26.25
27.46
29.45
26.98
24.76
24.25
6.92
26.98
26.67
53
9.21
Return on equity%
16.29
15.69
13.57
14.19
16.79
18.66
20.20
19.32
16.53
18.92
18.79
18.92
16.66
80
19.21
Return on assets%
14.88
16.56
15.23
13.86
15.58
13.75
15.26
13.16
16.08
14.89
20.46
14.89
15.06
84
42.81
EPS¥
245.51
273.81
289.93
292.66
337.03
372.14
361.99
416.61
495.65
499.31
47.54
8.18%
8.95%
—
14.98
EPS growth%
14.97
14.22
11.34
10.41
10.15
7.84
5.51
6.83
5.49
4.38
16.96
5.51
9.00
71
56.34
Bookvalue per sh¥
70.25
71.42
76.15
65.67
57.86
52.50
57.07
54.15
47.26
41.41
122.87
(6.47%)
(5.77%)
—
130.78
FCF per share¥
30.14
30.30
31.23
32.84
33.83
32.28
36.67
35.62
32.60
34.64
26.25
0.47%
1.71%
—
63.33
Dividend per sh¥
48.92
50.40
52.99
51.13
51.96
49.82
54.43
48.68
50.98
51.63
121.87
(0.13%)
0.60%
—
27.88
Div yield (avg)%
13.23
14.68
13.12
13.66
16.22
16.30
18.31
16.15
18.13
17.95
11.16
17.95
16.18
19
4.64
Payout ratio%
10.49
9.13
11.42
14.22
15.09
12.74
14.94
15.15
12.40
11.55
23.98
12.74
12.57
90
5.173
Shares (diluted)M
7.207
7.304
7.688
8.335
8.185
8.613
9.322
8.908
9.626
9.526
5.209
3.08%
3.09%
39
4.48
Buyback yield%
25.63
22.75
21.29
19.66
21.45
23.41
21.95
21.37
22.90
24.39
12.40
22.90
22.35
84
1.170
D/E ratiox
1.470
1.335
1.286
1.217
1.273
1.153
1.032
1.019
1.080
0.947
0.351
1.032
1.185
17
372.2
Enterprise value¥M
539.0
551.4
489.9
500.2
539.3
534.0
492.3
479.6
469.4
515.2
816.1
(0.91%)
(0.16%)
69
0.420
LT debt¥B
0.805
0.805
0.884
0.821
0.878
0.926
0.907
0.994
0.924
0.887
1.017
0.20%
0.75%
94
Revenue
¥1.222B
5.10%
1.00×
Cost of revenue
¥824.5M
5.02%
0.99×
Operating expenses
¥170.4M
5.82%
1.07×
Property and equipment
18.42%
Spread over hurdle
(1.65%)