1.658
Revenue¥B
2.366
2.466
2.646
2.823
3.035
3.186
3.401
3.518
3.727
3.990
1.791
5.62%
5.86%
84
14.47
Revenue growth%
12.10
11.37
9.97
11.82
9.95
11.58
11.45
8.79
9.20
8.75
22.41
9.20
10.67
63
8.67
Gross margin%
17.68
19.45
21.40
18.67
16.09
15.92
18.75
21.37
20.61
17.90
8.18
18.75
18.71
12
25.35
Operating margin%
10.99
8.63
9.03
10.15
10.10
7.94
6.13
6.76
6.18
4.33
28.92
6.18
8.28
89
3.76
Net margin%
16.60
14.99
14.29
16.28
13.28
12.39
13.82
11.01
12.06
13.63
24.08
12.39
13.72
67
21.30
P/E ratio (avg)x
26.12
28.69
27.11
31.03
32.89
33.06
33.83
38.60
37.35
37.28
37.86
37.28
32.97
22
16.80
EV/EBITx
20.14
19.36
19.73
22.43
20.93
19.14
18.05
20.64
23.49
21.46
12.38
20.64
20.39
60
6.88
FCF yield (avg)%
5.29
4.53
6.92
8.71
10.78
12.32
14.56
13.40
14.24
12.58
22.02
13.40
11.55
6
18.92
FCF margin%
18.68
18.97
21.68
20.79
21.94
22.00
20.62
18.92
19.94
20.37
14.82
20.37
20.49
48
0.376
FCF / Net incomex
1.407
1.667
1.600
1.634
1.811
1.955
2.105
2.331
2.615
2.886
1.428
2.331
1.883
6
8.35
ROIC%
3.96
3.29
1.80
2.87
1.95
2.66
2.92
3.51
2.90
0.40
11.17
2.90
2.89
7
9.78
Return on equity%
31.71
31.69
32.81
32.30
30.60
33.42
31.39
29.28
26.81
29.47
10.49
29.47
31.54
59
17.70
Return on assets%
6.86
5.89
4.31
5.76
8.37
7.30
7.98
6.81
3.90
3.07
11.55
6.81
6.35
7
274.87
EPS¥
249.39
282.41
282.35
289.89
341.24
387.43
377.83
366.15
349.73
339.41
298.46
(0.11%)
3.49%
—
11.46
EPS growth%
0.40
3.05
4.07
1.22
0.40
2.34
0.72
1.31
0.40
1.29
24.00
1.29
1.25
77
175.17
Bookvalue per sh¥
249.08
231.04
220.19
250.33
280.35
300.10
310.46
347.53
335.92
375.38
133.55
6.01%
4.39%
—
312.76
FCF per share¥
253.21
249.66
218.19
205.44
220.24
236.30
216.08
226.71
248.30
269.56
243.44
4.12%
0.85%
—
288.09
Dividend per sh¥
297.92
263.62
283.11
252.69
277.74
268.70
271.41
249.42
246.91
257.38
218.57
(1.51%)
(1.02%)
—
9.32
Div yield (avg)%
16.53
16.08
13.12
11.56
9.47
7.44
5.22
5.23
4.48
2.47
14.67
5.22
8.46
61
17.63
Payout ratio%
8.84
6.52
4.20
1.97
4.67
1.80
2.00
2.43
4.73
3.06
12.10
2.43
3.63
19
9.349
Shares (diluted)M
11.97
12.80
13.48
15.02
16.11
18.42
20.39
23.62
27.82
28.20
9.229
11.86%
8.84%
47
2.29
Buyback yield%
25.83
28.00
27.30
25.21
26.22
23.62
25.70
24.51
25.65
26.85
16.37
25.65
25.77
22
1.406
D/E ratiox
2.015
1.932
2.041
2.071
2.299
2.605
2.674
2.809
3.041
3.353
1.262
2.809
2.452
24
3.489
Enterprise value¥B
2.547
2.564
2.953
3.104
3.403
3.989
4.321
4.632
4.921
5.726
1.348
10.97%
9.33%
13
4.884
LT debt¥B
1.368
1.376
1.285
1.288
1.184
1.087
1.012
1.124
1.058
1.072
0.710
(1.97%)
(2.30%)
78
Revenue
¥3.990B
5.86%
1.00×
Cost of revenue
¥2.227B
6.10%
1.02×
Operating expenses
¥803.0M
5.74%
0.99×
Property and equipment
16.33%
Spread over hurdle
(0.04%)