3.240
Revenue¥B
2.555
2.740
2.868
3.015
3.131
3.234
3.472
3.698
3.867
4.136
3.622
5.73%
5.59%
37
2.13
Revenue growth%
14.02
12.51
13.58
16.30
17.27
18.33
18.86
15.94
17.48
16.72
26.67
17.48
16.51
18
2.08
Gross margin%
27.42
29.59
28.68
30.56
33.22
33.35
33.74
34.84
33.39
30.69
14.49
33.39
31.95
12
6.96
Operating margin%
19.28
19.38
17.26
15.31
14.05
16.78
14.73
14.09
12.59
13.95
27.52
14.09
15.02
22
13.97
Net margin%
1.38
1.35
1.50
0.40
1.80
2.08
3.28
1.04
0.89
0.40
16.02
1.04
1.37
25
15.27
P/E ratio (avg)x
49.83
52.38
60.16
58.40
58.73
65.17
60.96
62.97
60.09
66.53
31.37
62.97
60.13
12
16.40
EV/EBITx
13.18
12.74
12.54
12.82
12.16
12.02
10.49
11.09
9.729
10.28
6.594
10.49
12.09
72
15.19
FCF yield (avg)%
10.39
10.22
12.82
13.14
11.71
11.24
8.45
7.31
7.61
4.82
12.60
7.61
10.30
25
19.62
FCF margin%
27.12
25.31
24.97
21.99
19.24
20.27
18.75
17.54
15.45
14.57
19.34
17.54
19.75
48
1.017
FCF / Net incomex
0.924
0.885
0.815
0.724
0.747
0.651
0.688
0.729
0.673
0.589
0.118
0.673
0.727
44
15.37
ROIC%
6.27
5.82
8.13
5.61
7.14
7.47
9.13
6.47
5.10
5.45
9.64
6.47
6.37
78
22.82
Return on equity%
20.59
21.90
19.09
21.34
19.42
18.92
20.71
17.94
20.09
22.17
19.32
20.09
20.34
35
13.67
Return on assets%
4.92
5.82
4.69
3.65
5.52
4.62
5.20
4.17
3.06
5.17
20.43
4.62
4.80
40
21.08
EPS¥
71.21
83.89
88.57
89.09
105.55
123.35
136.64
136.57
152.08
171.75
21.87
10.23%
9.68%
—
27.35
EPS growth%
4.92
3.84
4.41
6.34
7.02
8.14
7.03
6.43
8.98
5.98
16.16
7.03
6.39
30
58.03
Bookvalue per sh¥
54.00
56.34
49.69
46.50
41.86
38.51
36.67
36.68
32.83
30.65
108.56
(6.05%)
(4.72%)
—
99.19
FCF per share¥
52.62
51.94
55.67
52.48
55.15
56.51
59.10
60.27
58.47
54.99
38.12
(0.06%)
0.81%
—
81.69
Dividend per sh¥
51.20
58.14
62.84
63.22
63.99
67.73
81.78
98.08
96.16
98.80
18.01
9.08%
8.77%
—
8.84
Div yield (avg)%
21.72
20.22
22.85
21.46
18.82
20.34
17.83
20.82
20.15
17.82
5.64
20.15
20.28
13
15.11
Payout ratio%
25.81
23.03
25.62
27.19
27.86
26.72
29.07
31.58
28.72
26.39
13.42
28.72
26.95
6
14.67
Shares (diluted)M
19.73
21.49
22.98
26.89
27.99
29.80
34.04
34.54
33.93
34.41
14.85
4.22%
5.60%
48
5.90
Buyback yield%
18.88
19.27
20.71
19.94
22.45
23.67
21.18
21.78
22.70
24.80
25.72
22.70
21.48
15
1.063
D/E ratiox
1.859
1.916
1.868
1.756
1.764
1.771
1.873
2.025
1.849
1.759
0.382
1.849
1.854
46
0.862
Enterprise value¥B
0.627
0.579
0.582
0.604
0.567
0.535
0.595
0.664
0.679
0.620
4.367
1.80%
0.18%
59
4.500
LT debt¥B
4.789
4.301
4.248
4.263
4.609
5.092
5.668
5.611
5.402
4.804
2.960
0.83%
(0.04%)
71
Revenue
¥4.136B
5.59%
1.00×
Cost of revenue
¥2.895B
5.59%
1.00×
Operating expenses
¥685.9M
5.71%
1.01×
Property and equipment
17.73%
Spread over hurdle
(4.08%)