0.134
Revenue¥B
2.813
2.882
2.980
2.989
3.033
3.027
3.044
3.061
3.050
3.077
0.137
0.29%
0.98%
62
14.78
Revenue growth%
6.47
7.25
5.66
4.29
6.32
5.51
7.15
7.53
10.08
7.84
21.30
7.53
6.81
20
19.63
Gross margin%
23.05
24.43
21.64
19.27
19.15
16.64
17.18
16.62
14.64
13.43
13.86
16.62
18.17
93
11.47
Operating margin%
17.21
16.31
13.68
11.35
12.99
15.08
12.92
10.41
7.45
7.13
9.92
10.41
12.96
38
16.79
Net margin%
23.31
25.49
22.86
25.05
22.39
23.90
21.97
23.49
22.89
20.09
10.37
22.89
23.10
67
18.07
P/E ratio (avg)x
38.96
40.64
39.26
42.92
45.37
52.60
58.56
61.05
70.01
78.32
31.89
61.05
48.99
79
36.67
EV/EBITx
8.383
9.995
10.97
12.52
14.90
14.75
17.49
20.28
24.16
25.28
14.80
20.28
14.83
18
7.36
FCF yield (avg)%
28.66
29.16
30.31
28.58
30.20
30.22
28.03
30.17
31.71
30.03
25.00
30.17
30.10
13
22.34
FCF margin%
24.11
23.45
21.37
20.95
22.03
20.69
20.51
21.06
22.82
23.67
27.01
21.06
21.70
73
0.931
FCF / Net incomex
1.392
1.664
1.797
2.087
2.437
2.953
3.353
3.981
4.478
4.459
0.409
3.981
2.695
50
9.33
ROIC%
17.70
15.58
16.16
18.68
17.55
18.95
17.88
14.92
12.39
15.23
23.80
15.23
16.85
7
22.22
Return on equity%
25.44
27.52
26.02
28.41
30.51
28.26
30.71
33.31
35.91
38.25
2.77
33.31
29.46
30
15.71
Return on assets%
11.53
13.80
13.78
15.65
13.01
10.45
12.95
14.48
13.24
11.16
24.93
12.95
13.13
58
113.16
EPS¥
130.82
120.11
135.19
144.57
136.56
135.30
145.68
154.77
164.22
150.75
119.99
2.00%
1.46%
—
28.85
EPS growth%
27.79
30.56
28.36
30.58
29.61
29.63
28.57
27.73
28.13
31.06
14.05
28.57
29.09
89
42.98
Bookvalue per sh¥
105.15
124.08
133.78
133.64
148.93
158.12
169.31
176.04
186.93
183.81
51.84
4.30%
5.95%
—
98.36
FCF per share¥
61.73
63.83
57.72
58.28
55.09
58.18
64.31
71.41
80.10
87.20
36.48
9.62%
2.68%
—
29.84
Dividend per sh¥
37.38
35.73
32.46
34.68
31.63
33.36
32.90
31.65
33.08
32.47
129.08
0.53%
(1.50%)
—
10.74
Div yield (avg)%
17.73
17.02
18.09
19.11
19.11
17.44
15.05
12.55
11.66
10.88
14.85
12.55
17.23
29
21.25
Payout ratio%
31.42
33.88
33.91
33.03
31.36
28.40
28.01
27.28
27.43
26.06
23.07
27.43
29.88
60
16.96
Shares (diluted)M
17.61
17.27
19.00
18.94
19.77
22.70
21.45
21.10
22.55
21.55
16.98
1.74%
1.36%
77
3.22
Buyback yield%
1.01
2.26
4.81
7.77
9.63
11.84
13.19
12.75
10.56
10.83
7.16
11.84
10.10
92
0.771
D/E ratiox
0.978
1.019
1.145
1.190
1.415
1.691
1.842
2.105
2.512
2.444
1.383
2.105
1.553
26
1.286
Enterprise value¥B
0.422
0.480
0.485
0.536
0.570
0.658
0.629
0.591
0.685
0.719
1.187
4.76%
5.95%
54
0.954
LT debt¥B
3.028
3.045
2.771
2.529
2.387
2.414
2.514
2.295
2.300
2.641
2.359
2.04%
(2.21%)
93
Revenue
¥3.077B
0.98%
1.00×
Cost of revenue
¥1.841B
1.13%
1.01×
Operating expenses
¥449.7M
1.46%
1.05×
Property and equipment
17.26%
Spread over hurdle
27.98%