0.503
Revenue¥B
1.777
1.859
1.970
2.076
2.154
2.323
2.447
2.534
2.672
2.850
0.535
5.76%
5.46%
20
18.29
Revenue growth%
23.58
23.21
25.14
24.29
26.97
28.06
26.79
29.67
28.85
27.62
27.21
28.06
26.88
16
13.90
Gross margin%
14.21
12.50
11.15
8.69
9.47
12.06
14.67
11.79
11.93
14.43
12.89
12.06
11.99
89
14.87
Operating margin%
9.24
8.95
9.94
8.24
5.84
2.95
2.23
3.90
4.27
2.64
11.90
2.95
5.06
43
4.80
Net margin%
25.60
23.35
22.42
22.48
22.48
20.18
17.58
18.36
18.78
16.59
7.95
18.36
21.30
30
35.14
P/E ratio (avg)x
9.691
10.35
10.13
10.90
11.95
11.07
11.33
11.01
10.27
9.426
30.65
11.01
10.63
29
6.840
EV/EBITx
12.41
13.15
11.53
10.61
11.19
9.753
8.503
7.698
7.606
7.399
27.65
7.698
10.18
45
17.50
FCF yield (avg)%
12.72
11.85
12.91
9.95
8.42
9.21
9.31
7.50
5.14
3.68
5.47
7.50
9.26
70
4.82
FCF margin%
7.01
7.15
7.16
7.93
5.64
3.78
2.12
0.40
1.10
0.40
3.34
1.10
4.71
62
0.958
FCF / Net incomex
0.937
0.967
0.881
0.892
0.976
0.993
0.915
0.857
0.811
0.736
1.058
0.857
0.903
12
11.99
ROIC%
14.17
15.31
15.73
15.55
13.76
16.01
13.63
15.91
14.99
15.68
9.21
15.68
15.43
85
7.33
Return on equity%
1.83
0.96
0.40
2.51
0.85
1.71
1.67
3.39
1.27
2.03
13.91
1.71
1.69
83
27.84
Return on assets%
14.12
11.38
14.23
12.05
14.59
16.65
18.12
20.35
20.24
21.30
3.86
20.24
15.62
41
95.06
EPS¥
208.05
221.94
222.83
200.30
222.40
206.07
219.03
237.47
215.65
242.19
104.08
1.72%
1.36%
—
14.60
EPS growth%
21.18
23.93
23.76
20.93
20.01
19.51
20.60
23.55
22.81
23.82
8.98
22.81
21.99
14
166.73
Bookvalue per sh¥
490.89
585.74
656.57
669.87
711.51
817.71
856.37
1,013
1,039
1,083
192.44
8.77%
9.62%
—
175.31
FCF per share¥
48.62
42.14
42.18
37.37
35.72
37.12
38.25
40.29
36.54
37.61
76.82
1.04%
(1.63%)
—
152.92
Dividend per sh¥
162.85
154.11
138.81
128.39
143.99
141.09
143.39
140.75
138.28
151.55
136.21
1.03%
(0.19%)
—
14.72
Div yield (avg)%
6.01
8.39
5.40
7.14
9.05
11.63
13.55
12.69
11.37
10.36
7.87
11.63
9.70
91
14.05
Payout ratio%
10.27
12.39
9.88
11.47
12.76
13.53
12.13
12.86
11.19
10.39
17.28
12.13
11.80
55
7.637
Shares (diluted)M
7.666
8.480
8.080
8.251
8.261
7.839
7.077
7.972
7.761
7.606
7.537
(1.64%)
0.52%
81
27.95
Buyback yield%
32.18
33.70
35.89
36.00
38.16
37.40
35.89
37.90
36.01
37.12
23.94
37.12
36.00
80
0.974
D/E ratiox
1.272
1.172
1.164
1.053
0.975
1.052
0.932
0.898
0.954
0.845
1.472
0.932
1.014
12
0.641
Enterprise value¥B
2.712
2.898
3.265
3.255
3.277
3.797
4.059
4.120
4.644
4.698
1.585
7.47%
5.16%
83
1.698
LT debt¥B
2.075
2.374
2.400
2.239
2.268
2.410
2.653
2.692
2.758
2.774
0.694
4.11%
3.33%
23
Revenue
¥2.850B
5.46%
1.00×
Cost of revenue
¥1.991B
5.50%
1.00×
Operating expenses
¥338.9M
4.64%
0.92×
Property and equipment
18.61%
Spread over hurdle
14.22%