0.508
Revenue¥B
2.191
2.217
2.220
2.261
2.330
2.379
2.402
2.375
2.453
2.464
0.538
1.13%
1.33%
90
20.67
Revenue growth%
11.00
9.87
10.51
9.17
11.24
13.67
11.50
13.66
16.10
17.50
17.54
13.67
11.37
15
14.10
Gross margin%
22.57
20.66
20.01
20.90
23.41
23.45
26.18
23.95
21.14
21.38
28.40
23.45
21.97
26
13.64
Operating margin%
30.61
29.91
30.73
32.19
33.76
31.53
30.11
29.18
27.06
29.88
20.96
29.88
30.36
84
19.13
Net margin%
10.14
10.23
9.59
11.45
11.77
11.81
9.68
8.50
6.17
4.87
22.08
8.50
9.91
69
18.76
P/E ratio (avg)x
24.57
25.32
25.38
24.03
24.15
24.08
27.04
28.36
27.92
32.74
30.68
27.92
25.35
86
35.54
EV/EBITx
5.405
5.292
5.690
5.702
5.546
5.631
4.994
4.993
4.653
5.137
32.99
4.994
5.348
39
9.07
FCF yield (avg)%
7.75
8.11
9.74
10.72
12.76
12.67
12.35
11.01
12.02
10.76
19.41
12.02
10.89
75
11.97
FCF margin%
20.77
21.18
22.53
20.22
19.76
20.09
21.45
20.33
22.19
23.71
10.67
21.45
20.97
63
1.441
FCF / Net incomex
1.789
1.725
1.840
1.715
1.870
1.928
1.803
1.685
1.949
2.192
1.145
1.928
1.821
19
18.70
ROIC%
15.14
14.29
11.48
12.17
13.60
14.22
12.15
11.93
13.27
15.80
21.45
13.27
13.43
90
3.24
Return on equity%
11.38
11.77
14.72
14.20
12.55
15.06
17.21
18.43
18.54
19.56
11.41
18.43
14.89
57
10.70
Return on assets%
24.52
26.64
29.21
28.25
28.45
30.18
27.90
27.74
28.84
28.30
28.95
28.30
28.28
53
53.92
EPS¥
72.31
76.58
79.29
80.36
82.65
82.83
70.70
65.44
69.76
59.81
57.71
(6.27%)
(1.11%)
—
13.18
EPS growth%
10.28
12.27
13.93
11.47
13.89
16.61
15.25
16.28
18.90
18.39
27.84
16.61
14.59
12
80.49
Bookvalue per sh¥
31.83
34.48
39.17
35.63
35.62
36.95
40.15
41.48
47.13
44.35
104.14
4.48%
2.68%
—
41.61
FCF per share¥
56.42
57.40
54.32
54.22
58.76
64.30
62.80
65.35
61.60
59.41
23.14
0.22%
0.72%
—
41.48
Dividend per sh¥
24.42
23.33
21.78
23.38
24.62
27.61
25.88
26.86
29.15
32.80
65.92
5.91%
4.08%
—
19.11
Div yield (avg)%
26.29
23.64
22.04
20.57
20.06
17.75
14.83
15.52
15.79
15.44
19.60
15.52
18.90
23
13.76
Payout ratio%
7.37
8.93
11.83
13.75
14.41
15.06
13.06
15.86
17.03
14.98
12.43
15.06
14.08
62
26.53
Shares (diluted)M
33.12
38.48
44.39
49.81
59.38
65.27
77.71
91.17
102.8
109.7
26.11
13.07%
14.65%
62
21.05
Buyback yield%
28.25
27.02
29.62
29.96
30.00
31.54
30.02
28.57
26.33
27.30
16.47
28.57
29.10
20
1.012
D/E ratiox
0.704
0.708
0.612
0.666
0.677
0.687
0.702
0.622
0.607
0.606
0.957
0.622
0.671
67
2,463
Enterprise value¥M
861.4
810.4
737.8
712.0
774.2
790.3
793.3
785.9
676.6
581.2
147.2
(5.57%)
(3.69%)
52
2.266
LT debt¥B
2.714
3.263
3.472
3.714
4.434
4.484
5.165
5.127
5.390
5.981
1.002
6.17%
8.55%
94
Revenue
¥2.464B
1.33%
1.00×
Cost of revenue
¥1.217B
1.25%
0.99×
Operating expenses
¥488.7M
1.52%
1.02×
Property and equipment
17.25%
Spread over hurdle
15.06%