2.523
Revenue¥B
3.058
3.217
3.320
3.538
3.684
3.813
3.978
4.102
4.199
4.383
2.699
3.53%
4.08%
42
6.34
Revenue growth%
12.05
9.57
10.80
13.20
12.91
13.32
12.95
11.70
11.23
11.01
2.39
11.70
11.88
37
19.47
Gross margin%
10.44
8.70
10.23
9.05
11.71
13.70
12.88
13.84
15.86
18.03
28.82
13.84
12.30
82
11.42
Operating margin%
15.56
16.87
19.17
18.28
19.47
21.06
23.00
21.48
20.19
21.86
12.90
21.48
19.83
40
11.78
Net margin%
20.43
18.58
20.29
19.44
22.03
22.91
21.43
19.07
20.98
18.69
23.91
20.98
20.36
15
35.01
P/E ratio (avg)x
11.02
10.65
12.09
11.33
10.33
10.69
11.13
11.02
11.86
13.37
18.84
11.13
11.08
10
37.94
EV/EBITx
28.23
29.24
26.54
26.66
25.68
27.49
25.34
27.00
25.51
22.36
21.47
25.51
26.60
94
16.98
FCF yield (avg)%
3.60
6.08
3.77
3.67
5.46
4.26
6.22
3.84
5.54
5.06
4.21
5.06
4.66
60
5.25
FCF margin%
6.76
4.33
5.50
3.71
4.88
4.80
3.07
1.89
2.48
3.29
23.14
3.07
4.02
9
1.448
FCF / Net incomex
2.149
2.444
2.611
2.812
2.702
3.009
2.864
3.100
3.218
3.507
0.693
3.100
2.838
52
13.01
ROIC%
13.58
15.92
13.92
13.29
14.85
12.11
12.79
14.46
11.84
12.57
5.05
12.57
13.44
38
4.56
Return on equity%
6.56
6.64
7.24
7.64
8.66
7.77
8.19
6.28
6.45
5.43
18.82
6.45
6.94
6
19.12
Return on assets%
23.22
23.30
20.99
20.90
19.32
17.90
18.96
17.47
19.21
17.18
27.15
17.90
19.27
85
59.09
EPS¥
120.79
127.89
135.91
155.85
160.05
153.18
161.03
159.05
187.38
181.76
63.06
2.58%
5.27%
—
4.45
EPS growth%
1.88
0.40
0.40
2.76
0.50
2.68
4.15
6.49
7.14
10.12
26.75
6.49
2.72
80
69.64
Bookvalue per sh¥
166.53
171.69
177.10
177.90
161.26
140.94
131.76
113.88
109.29
99.99
181.22
(9.12%)
(5.39%)
—
191.12
FCF per share¥
145.37
136.16
146.85
133.17
124.93
135.00
130.69
145.55
133.52
126.79
202.78
0.30%
(1.90%)
—
136.03
Dividend per sh¥
123.91
146.33
156.93
169.18
182.83
174.70
168.01
178.31
204.86
221.30
33.98
3.89%
6.69%
—
15.69
Div yield (avg)%
1.75
0.40
0.40
1.85
0.91
0.40
0.40
0.40
0.40
1.53
19.90
0.40
0.40
93
16.12
Payout ratio%
26.53
28.89
26.92
29.43
29.47
31.64
29.27
31.33
29.77
29.02
11.24
29.77
29.35
33
11.32
Shares (diluted)M
14.77
15.25
16.87
15.25
16.12
17.02
15.64
13.82
15.18
14.30
11.66
(2.37%)
0.13%
79
11.83
Buyback yield%
10.98
13.57
12.18
14.87
15.72
15.49
14.36
13.25
11.86
13.50
29.87
13.50
13.54
42
0.316
D/E ratiox
0.458
0.527
0.570
0.549
0.510
0.556
0.593
0.680
0.667
0.762
0.483
0.667
0.563
10
5.098
Enterprise value¥B
1.698
1.811
2.062
2.316
2.539
2.451
2.569
2.573
2.604
2.477
5.044
(0.49%)
4.36%
70
4.788
LT debt¥B
0.504
0.556
0.549
0.568
0.634
0.630
0.660
0.647
0.652
0.730
4.063
2.84%
5.23%
16
Revenue
¥4.383B
4.08%
1.00×
Cost of revenue
¥2.955B
4.30%
1.02×
Operating expenses
¥985.1M
4.02%
0.99×
Property and equipment
16.09%
Spread over hurdle
34.64%