1.512
Revenue¥B
1.081
1.127
1.175
1.246
1.330
1.400
1.514
1.606
1.699
1.784
1.595
6.05%
5.55%
43
29.70
Revenue growth%
10.50
13.30
10.86
10.93
11.95
12.89
14.24
12.21
9.53
7.58
25.05
12.21
11.44
86
8.33
Gross margin%
30.19
30.94
30.81
28.71
26.05
28.35
28.36
29.50
29.54
28.89
13.98
28.89
29.19
89
28.46
Operating margin%
24.01
22.06
20.03
21.53
20.52
18.59
18.99
21.62
22.94
23.62
29.83
21.62
21.58
43
29.45
Net margin%
9.70
10.92
11.77
9.16
10.35
11.44
9.64
11.98
11.52
9.57
19.84
11.44
10.64
12
7.690
P/E ratio (avg)x
64.94
74.92
78.58
76.65
78.28
78.71
91.30
88.32
103.7
100.6
11.60
91.30
78.65
93
18.07
EV/EBITx
18.04
17.81
17.30
16.74
18.26
16.46
15.12
15.97
14.23
15.55
32.87
15.55
16.60
14
27.54
FCF yield (avg)%
24.62
23.07
25.55
28.26
30.43
31.91
30.04
27.25
26.12
28.18
8.35
28.18
27.72
47
8.27
FCF margin%
20.04
22.20
22.65
22.56
23.96
25.85
26.72
24.53
24.33
24.68
12.04
24.68
24.15
23
1.514
FCF / Net incomex
0.646
0.582
0.538
0.504
0.485
0.417
0.408
0.418
0.398
0.406
1.462
0.408
0.452
50
13.79
ROIC%
29.95
30.27
28.88
29.29
28.04
25.10
24.95
25.80
28.29
27.64
19.63
25.80
28.16
23
2.43
Return on equity%
25.40
24.49
24.46
21.49
21.77
24.10
23.52
22.25
20.11
18.52
24.72
22.25
22.88
44
7.36
Return on assets%
22.97
24.97
26.81
26.79
29.36
27.77
27.16
26.67
26.19
24.10
22.68
26.67
26.73
15
76.24
EPS¥
284.98
258.77
228.75
230.41
240.66
240.59
238.38
234.51
215.20
230.56
83.76
(0.85%)
(2.11%)
—
8.14
EPS growth%
17.74
17.33
14.79
12.82
12.90
14.42
14.22
14.96
12.12
9.28
21.58
14.22
14.32
63
162.60
Bookvalue per sh¥
243.14
242.96
280.26
289.20
300.59
316.25
327.39
364.76
339.14
349.86
102.76
3.08%
4.26%
—
97.12
FCF per share¥
307.29
319.09
348.27
372.78
386.17
423.35
439.89
398.67
377.10
349.44
220.08
(1.98%)
1.61%
—
180.81
Dividend per sh¥
310.85
307.13
328.63
331.44
318.00
293.36
265.63
256.31
250.51
258.33
317.01
(4.07%)
(1.17%)
—
21.73
Div yield (avg)%
15.46
13.25
13.63
14.36
16.44
16.13
16.25
16.00
18.93
17.32
15.03
16.25
16.07
19
22.69
Payout ratio%
5.38
7.84
7.77
5.55
2.86
5.51
3.10
2.64
1.83
0.40
26.67
2.64
4.24
27
3.323
Shares (diluted)M
5.641
6.721
7.938
7.744
7.841
8.910
8.544
9.625
10.37
12.05
3.438
8.97%
7.48%
52
12.70
Buyback yield%
18.20
20.07
17.86
18.90
20.79
21.30
23.05
25.40
25.40
23.09
27.92
23.09
21.04
21
1.135
D/E ratiox
0.149
0.167
0.180
0.188
0.210
0.223
0.214
0.215
0.244
0.246
1.743
0.223
0.212
11
1.347
Enterprise value¥B
0.646
0.601
0.646
0.673
0.642
0.731
0.779
0.821
0.836
0.902
1.605
7.04%
3.36%
68
0.975
LT debt¥B
1.690
1.718
1.696
1.628
1.788
1.860
1.846
1.717
1.520
1.329
1.840
(5.76%)
(3.09%)
73
Revenue
¥1.784B
5.55%
1.00×
Cost of revenue
¥1.156B
5.65%
1.01×
Operating expenses
¥456.8M
5.65%
1.01×
Property and equipment
15.39%
Spread over hurdle
(0.18%)