1.269
Revenue¥B
0.977
1.014
1.037
1.109
1.134
1.189
1.240
1.290
1.374
1.430
1.419
4.75%
4.23%
42
6.95
Revenue growth%
12.67
11.35
13.81
11.06
11.59
10.03
9.21
11.21
12.62
11.68
29.83
11.21
11.47
58
15.64
Gross margin%
10.06
8.03
7.86
6.69
4.43
2.63
4.57
2.98
0.40
0.62
12.28
2.63
4.50
43
9.35
Operating margin%
22.90
25.77
24.00
22.03
24.68
26.67
24.94
24.31
23.18
24.17
2.54
24.31
24.24
15
28.14
Net margin%
21.74
19.49
19.65
18.77
20.74
20.01
22.04
21.88
24.59
22.31
13.45
22.04
21.24
9
6.802
P/E ratio (avg)x
19.01
19.87
20.87
23.02
24.08
21.57
20.92
19.90
17.65
16.66
18.44
19.90
20.39
51
15.01
EV/EBITx
8.275
7.736
7.362
6.796
6.920
6.559
6.701
6.273
6.772
6.226
33.52
6.559
6.784
38
22.02
FCF yield (avg)%
32.80
30.55
29.76
32.02
29.21
31.63
29.35
31.88
30.69
32.41
5.21
31.63
31.16
8
8.00
FCF margin%
7.24
9.68
8.11
10.41
12.68
12.66
13.98
15.42
18.32
20.24
19.32
15.42
12.67
50
1.304
FCF / Net incomex
0.159
0.150
0.170
0.171
0.165
0.175
0.202
0.226
0.251
0.291
0.711
0.226
0.173
81
17.26
ROIC%
35.40
34.19
32.29
33.89
31.11
33.72
35.00
33.63
35.10
34.55
24.20
34.55
34.04
32
18.00
Return on equity%
27.35
26.99
28.52
30.05
32.58
29.73
32.27
34.91
36.86
38.59
5.78
34.91
31.16
84
21.11
Return on assets%
30.05
30.52
29.51
30.92
29.49
30.70
29.12
26.30
29.07
29.89
6.43
29.12
29.70
14
61.38
EPS¥
89.60
102.55
108.81
113.71
115.08
129.25
123.37
133.15
140.32
141.46
65.88
4.21%
3.94%
—
21.86
EPS growth%
10.98
9.03
9.17
6.92
8.36
7.39
4.43
5.38
6.26
8.36
24.54
6.26
7.88
15
67.20
Bookvalue per sh¥
177.39
179.64
203.34
197.44
212.80
244.20
266.63
288.54
327.62
332.32
93.61
9.32%
7.41%
—
58.82
FCF per share¥
62.19
65.51
60.12
59.36
56.72
51.59
51.48
56.73
59.37
64.48
20.76
2.60%
0.27%
—
61.67
Dividend per sh¥
130.91
154.79
175.94
206.72
219.73
211.07
221.86
238.86
268.04
282.73
103.96
5.17%
9.30%
—
28.27
Div yield (avg)%
8.75
10.05
11.40
12.28
15.06
14.58
12.27
13.40
13.46
16.02
13.76
13.46
12.84
66
7.16
Payout ratio%
13.14
15.27
17.60
17.80
15.83
14.14
16.97
16.04
15.20
16.12
19.78
16.04
15.93
76
7.139
Shares (diluted)M
10.68
12.78
13.27
13.34
14.03
16.55
17.95
19.05
22.98
23.67
7.237
11.02%
8.36%
53
13.53
Buyback yield%
3.28
4.43
3.61
6.54
7.15
4.66
7.17
8.32
9.66
8.08
16.84
8.08
6.84
74
1.269
D/E ratiox
0.513
0.500
0.512
0.581
0.603
0.636
0.694
0.696
0.821
0.944
0.974
0.696
0.619
38
430.0
Enterprise value¥M
222.0
232.8
256.0
278.5
273.3
318.5
325.6
322.0
347.7
338.9
547.0
4.39%
3.77%
11
0.418
LT debt¥B
0.639
0.704
0.676
0.675
0.737
0.737
0.844
0.951
1.009
0.992
0.584
6.14%
4.61%
77
Revenue
¥1.430B
4.23%
1.00×
Cost of revenue
¥1.001B
4.23%
1.00×
Operating expenses
¥192.9M
3.52%
0.93×
Property and equipment
16.90%
Spread over hurdle
15.03%