1.554
Revenue¥B
1.652
1.798
1.916
2.004
2.183
2.292
2.418
2.584
2.805
3.058
1.688
6.97%
7.28%
9
3.45
Revenue growth%
32.93
35.90
36.91
37.43
38.80
36.74
35.84
35.49
35.24
37.22
20.23
35.84
36.32
16
9.80
Gross margin%
14.08
16.91
17.04
17.47
15.90
12.93
9.96
9.49
9.28
6.94
28.13
9.49
13.51
14
22.65
Operating margin%
0.40
0.40
0.40
1.44
3.32
6.19
8.48
6.25
6.54
4.88
21.04
6.25
4.10
40
17.89
Net margin%
19.12
16.67
17.82
20.35
19.00
19.23
20.81
18.59
18.19
18.83
26.55
18.83
18.91
85
36.16
P/E ratio (avg)x
22.55
20.86
17.68
15.06
15.96
16.87
16.28
16.36
13.84
13.12
13.86
16.28
16.32
87
35.16
EV/EBITx
25.62
27.50
27.65
30.71
33.61
36.16
37.80
40.82
39.92
43.98
17.47
39.92
34.88
89
10.73
FCF yield (avg)%
20.30
20.37
21.30
23.71
21.57
19.49
21.32
23.05
23.05
23.04
17.07
23.04
21.45
6
28.60
FCF margin%
24.18
22.64
20.80
20.79
20.67
21.98
20.92
23.83
25.38
27.67
19.07
23.83
22.31
10
1.450
FCF / Net incomex
1.465
1.566
1.725
1.939
1.929
1.994
1.848
1.957
2.060
2.186
1.118
1.994
1.934
67
21.52
ROIC%
17.41
19.79
21.49
22.91
22.10
20.99
18.45
20.84
18.79
17.17
26.55
18.79
20.32
26
9.85
Return on equity%
23.63
26.44
24.07
23.10
21.62
22.54
20.78
19.81
22.68
23.16
27.75
22.54
22.89
42
2.67
Return on assets%
5.04
4.25
2.83
4.09
1.84
2.90
3.05
1.83
2.96
0.44
18.26
2.90
2.93
90
31.98
EPS¥
37.40
36.94
35.85
42.09
50.13
59.58
62.87
64.21
63.23
67.86
32.96
6.24%
6.22%
—
19.58
EPS growth%
7.32
6.39
7.56
10.22
9.14
8.26
6.46
3.62
3.10
0.40
3.86
3.62
6.89
8
71.29
Bookvalue per sh¥
45.28
46.24
44.85
51.72
52.02
57.86
53.87
60.13
66.72
70.88
68.19
6.38%
4.00%
—
15.89
FCF per share¥
99.47
95.51
103.16
98.87
113.49
116.43
112.53
129.16
140.67
135.79
57.47
3.65%
4.49%
—
17.07
Dividend per sh¥
104.44
99.85
106.10
116.00
128.07
131.22
152.63
174.29
206.17
197.22
41.05
9.02%
7.03%
—
27.63
Div yield (avg)%
20.76
22.72
21.48
21.27
22.64
24.12
25.58
24.51
23.32
21.49
28.12
24.12
22.68
9
21.85
Payout ratio%
22.87
21.08
20.78
21.69
23.52
20.68
21.29
22.33
23.85
23.00
14.13
22.33
22.01
91
23.79
Shares (diluted)M
36.14
38.63
43.33
45.96
48.31
53.81
64.79
70.05
68.79
66.68
24.36
6.66%
6.72%
74
2.85
Buyback yield%
0.40
0.40
0.40
3.17
4.91
7.85
8.60
7.69
9.49
9.23
21.31
8.60
6.30
81
0.639
D/E ratiox
1.245
1.365
1.404
1.396
1.482
1.515
1.641
1.796
1.844
1.738
0.478
1.738
1.499
59
2.084
Enterprise value¥B
0.862
0.883
0.932
0.977
1.003
1.000
0.990
1.034
1.081
1.006
2.387
0.07%
1.81%
67
2.031
LT debt¥B
1.876
1.930
2.214
2.148
2.298
2.634
2.980
3.054
3.136
3.305
1.003
7.54%
6.80%
92
Revenue
¥3.058B
7.28%
1.00×
Cost of revenue
¥2.140B
7.28%
1.00×
Operating expenses
¥659.3M
7.19%
0.99×
Property and equipment
19.61%
Goodwill & intangibles
16.26%
Spread over hurdle
18.51%