3.730
Revenue¥B
3.323
3.454
3.539
3.688
3.793
3.882
3.985
4.138
4.381
4.542
3.987
3.67%
3.66%
55
6.37
Revenue growth%
25.02
23.99
22.64
20.43
21.51
19.00
17.82
16.03
17.44
19.79
11.45
17.82
20.11
81
3.01
Gross margin%
14.70
13.06
13.53
11.30
12.63
14.85
12.21
9.26
10.71
10.92
18.81
10.92
12.42
31
9.06
Operating margin%
6.83
7.62
8.89
6.28
7.09
4.71
5.53
6.49
8.84
9.58
27.27
6.49
6.96
87
10.22
Net margin%
15.39
14.51
16.45
13.75
14.29
13.80
13.20
11.14
10.74
13.22
2.25
13.20
13.77
37
8.088
P/E ratio (avg)x
12.72
12.11
12.24
12.61
11.65
11.93
12.87
11.31
9.683
9.314
16.22
11.31
12.02
72
32.81
EV/EBITx
12.19
13.23
12.53
13.02
13.41
14.05
12.63
13.78
14.98
16.09
29.14
14.05
13.32
33
28.63
FCF yield (avg)%
12.81
13.71
15.84
13.75
12.55
14.08
11.11
12.11
13.53
14.75
26.83
13.53
13.62
82
18.37
FCF margin%
27.08
27.15
29.52
27.31
27.98
29.14
26.87
29.71
31.81
30.87
7.97
29.71
28.56
20
0.638
FCF / Net incomex
1.387
1.518
1.581
1.681
1.951
2.200
2.352
2.708
3.078
2.969
1.323
2.708
2.075
10
20.60
ROIC%
15.91
18.62
17.02
16.31
18.06
20.39
22.60
20.31
18.71
16.26
2.63
20.31
18.34
58
24.71
Return on equity%
12.00
10.01
9.46
7.27
10.21
12.43
14.97
15.84
13.48
12.14
15.01
13.48
12.07
79
11.22
Return on assets%
29.09
26.75
28.18
26.82
28.78
28.31
26.97
29.07
31.58
32.94
9.52
29.07
28.55
91
55.07
EPS¥
132.60
132.31
138.01
126.59
116.88
129.13
126.37
124.63
120.32
121.64
57.37
0.80%
(2.02%)
—
6.83
EPS growth%
14.47
14.68
12.77
11.87
10.49
9.65
12.63
10.87
8.26
9.40
10.11
9.65
11.37
77
75.06
Bookvalue per sh¥
201.09
203.60
210.16
233.02
242.98
266.83
312.49
309.97
374.27
439.37
139.86
12.58%
9.70%
—
141.54
FCF per share¥
58.58
55.47
59.02
57.18
61.48
56.22
58.22
57.50
57.13
58.81
54.79
(0.88%)
(0.99%)
—
177.63
Dividend per sh¥
65.93
75.46
80.93
93.51
89.46
103.64
120.59
133.52
131.54
142.20
173.50
9.71%
8.99%
—
17.14
Div yield (avg)%
20.78
21.53
21.61
22.45
24.74
24.77
26.52
27.61
29.88
30.09
5.77
27.61
24.75
87
4.45
Payout ratio%
10.60
9.97
8.67
7.57
7.47
5.29
6.01
6.44
7.69
6.91
23.99
6.44
7.52
14
14.47
Shares (diluted)M
17.52
18.65
20.35
23.45
23.74
24.33
27.42
26.77
25.31
27.59
14.36
3.06%
5.96%
81
3.32
Buyback yield%
3.65
6.38
6.04
7.05
4.68
4.53
7.09
7.11
6.88
7.73
28.16
7.09
6.63
78
1.095
D/E ratiox
0.266
0.275
0.260
0.260
0.242
0.261
0.273
0.256
0.286
0.316
0.300
0.273
0.263
72
2.021
Enterprise value¥B
1.917
2.103
2.258
2.393
2.348
2.209
2.132
2.221
1.986
1.867
2.863
(4.48%)
(0.82%)
80
1.747
LT debt¥B
3.931
4.434
5.075
5.737
6.610
6.970
7.704
8.823
9.003
10.24
3.060
9.15%
9.49%
14
Revenue
¥4.542B
3.66%
1.00×
Cost of revenue
¥3.031B
3.69%
1.00×
Operating expenses
¥846.2M
4.23%
1.06×
Property and equipment
17.63%
Spread over hurdle
(1.83%)