2.051
Revenue¥B
2.505
2.577
2.605
2.638
2.689
2.683
2.669
2.698
2.791
2.792
2.180
0.76%
1.45%
40
21.96
Revenue growth%
15.51
12.81
14.74
13.84
12.35
14.87
14.44
15.43
16.49
18.87
22.95
15.43
14.81
84
12.35
Gross margin%
10.01
8.03
7.75
10.61
8.90
7.81
5.61
8.43
5.73
8.65
6.83
7.81
8.23
10
26.26
Operating margin%
7.93
10.28
10.97
10.83
9.02
11.66
13.35
14.01
15.28
15.57
26.66
14.01
11.32
68
4.22
Net margin%
27.51
28.77
29.89
27.73
26.34
28.02
26.68
25.86
28.14
31.09
9.52
28.02
27.88
48
14.88
P/E ratio (avg)x
14.52
15.38
16.91
16.03
14.91
16.17
17.52
16.05
16.37
14.92
13.36
16.17
16.04
43
11.76
EV/EBITx
28.29
27.67
27.74
26.88
28.62
28.64
28.56
28.70
32.26
35.05
26.08
28.70
28.59
79
19.10
FCF yield (avg)%
22.28
19.68
19.77
22.76
24.29
25.43
23.03
21.33
22.17
21.31
3.00
22.17
22.22
75
2.71
FCF margin%
11.95
9.12
7.44
4.75
7.53
5.83
3.19
2.06
3.26
5.99
7.22
3.26
5.91
12
0.920
FCF / Net incomex
0.828
0.883
0.961
0.981
1.039
1.081
1.147
1.131
1.037
1.026
0.533
1.081
1.032
10
16.03
ROIC%
17.35
15.66
17.22
15.99
14.19
11.32
8.37
6.60
5.28
7.51
28.39
7.51
12.75
8
3.41
Return on equity%
4.46
5.59
4.92
5.35
3.37
5.56
4.34
6.39
5.07
4.53
3.81
5.07
4.99
35
19.12
Return on assets%
9.48
9.21
9.92
11.28
13.17
11.64
10.35
10.20
8.18
6.87
15.83
10.20
10.06
9
42.79
EPS¥
55.92
57.83
57.37
55.27
59.99
60.51
67.06
65.34
65.02
69.75
46.56
3.06%
1.68%
—
26.87
EPS growth%
23.49
24.64
21.75
19.59
20.08
18.45
19.58
19.64
17.70
17.51
6.60
18.45
19.61
38
86.73
Bookvalue per sh¥
127.19
114.04
109.92
116.21
114.68
121.21
119.65
126.12
136.09
138.25
21.82
3.81%
1.39%
—
111.77
FCF per share¥
50.30
56.69
55.41
54.15
52.23
56.99
62.72
73.85
86.64
95.65
113.39
12.86%
8.35%
—
83.50
Dividend per sh¥
64.69
62.46
68.38
68.20
59.43
52.89
47.01
43.66
40.95
43.07
78.56
(6.24%)
(4.93%)
—
26.32
Div yield (avg)%
32.30
33.38
30.61
29.54
30.14
31.18
31.49
29.05
30.88
27.90
18.08
30.88
30.75
59
3.38
Payout ratio%
18.14
19.61
20.19
21.30
19.38
19.40
17.68
17.40
16.18
13.78
13.72
17.40
18.76
16
15.38
Shares (diluted)M
13.76
14.83
15.59
14.13
13.59
15.16
15.91
14.31
15.76
14.55
15.95
1.37%
0.81%
85
17.91
Buyback yield%
5.93
6.88
9.46
9.64
11.37
8.94
8.41
5.77
6.25
8.99
29.32
8.41
8.67
10
0.563
D/E ratiox
1.637
1.789
1.994
2.190
2.313
2.238
2.214
2.488
2.486
2.389
0.285
2.389
2.226
75
0.788
Enterprise value¥B
1.614
1.622
1.616
1.694
1.666
1.607
1.903
2.031
2.302
2.231
2.079
6.01%
5.03%
54
0.674
LT debt¥B
2.821
3.213
3.674
3.980
4.695
4.984
5.090
4.915
5.649
6.528
1.107
6.81%
9.29%
59
Revenue
¥2.792B
1.45%
1.00×
Cost of revenue
¥1.955B
1.45%
1.00×
Operating expenses
¥410.8M
1.21%
0.98×
Property and equipment
14.30%
Spread over hurdle
13.50%