0.946
Revenue¥B
0.961
1.025
1.088
1.168
1.291
1.366
1.486
1.589
1.692
1.809
1.011
6.97%
7.37%
30
6.71
Revenue growth%
12.65
12.84
15.62
14.26
16.23
18.91
16.22
15.76
14.82
12.70
16.20
15.76
15.22
25
8.02
Gross margin%
2.88
0.40
0.85
1.83
4.33
7.08
6.22
5.94
7.89
10.57
3.70
7.08
5.13
9
4.65
Operating margin%
12.41
9.55
9.66
7.79
10.32
11.75
12.81
12.93
13.54
14.05
28.95
12.93
12.08
6
9.43
Net margin%
9.40
10.54
13.39
12.32
14.06
12.22
10.34
9.69
9.50
11.57
21.27
10.34
11.06
6
17.41
P/E ratio (avg)x
39.17
44.55
44.00
43.94
45.41
46.27
53.15
55.61
62.77
61.50
30.76
55.61
45.84
63
17.68
EV/EBITx
22.21
22.00
21.28
24.63
25.58
29.12
28.01
31.00
35.44
39.29
37.94
31.00
26.79
61
5.88
FCF yield (avg)%
23.80
25.57
24.96
27.04
27.78
28.94
28.09
28.00
29.91
28.45
6.75
28.45
27.89
52
15.85
FCF margin%
21.53
21.33
21.36
24.17
24.69
26.37
27.63
26.19
23.92
24.74
23.82
26.19
24.43
61
1.045
FCF / Net incomex
1.871
1.877
2.013
2.032
2.273
2.436
2.566
2.388
2.478
2.785
1.741
2.478
2.331
10
19.51
ROIC%
3.10
1.35
0.40
0.40
0.40
0.90
0.40
0.52
1.87
2.95
22.73
0.90
0.71
83
4.53
Return on equity%
20.32
20.59
18.64
17.94
17.23
15.38
18.33
16.21
15.25
13.80
2.96
15.38
17.59
35
26.31
Return on assets%
19.40
16.43
13.79
15.89
17.75
18.77
18.74
17.67
15.52
17.83
14.37
17.83
17.71
44
89.67
EPS¥
72.31
72.91
83.77
98.15
113.91
123.60
118.72
112.45
126.55
147.84
99.30
5.35%
7.41%
—
21.66
EPS growth%
11.65
11.07
12.61
13.08
15.48
14.84
16.69
18.07
17.23
18.82
29.50
17.23
15.16
45
159.67
Bookvalue per sh¥
95.40
100.27
110.03
101.01
107.11
100.45
114.01
127.90
126.94
127.07
165.25
3.48%
2.43%
—
61.15
FCF per share¥
210.17
200.83
217.02
225.16
247.71
257.96
243.80
227.43
240.03
258.25
165.88
0.84%
1.61%
—
102.28
Dividend per sh¥
136.38
143.80
127.58
137.15
133.33
132.94
137.59
139.75
138.83
135.41
195.48
0.31%
0.27%
—
12.55
Div yield (avg)%
14.63
16.29
14.78
14.41
15.26
17.06
14.12
15.11
16.29
14.58
2.83
15.11
14.94
73
15.23
Payout ratio%
14.25
12.37
9.75
12.69
12.68
15.12
14.46
14.88
13.89
12.69
5.84
14.46
13.29
22
6.010
Shares (diluted)M
6.850
7.143
7.293
8.275
9.567
10.52
11.03
10.89
10.72
11.65
6.158
4.02%
6.43%
90
2.72
Buyback yield%
23.65
23.72
21.44
23.36
20.86
21.80
20.79
20.43
21.16
19.30
3.14
20.79
21.30
59
1.101
D/E ratiox
1.109
1.141
1.139
1.106
1.242
1.143
1.138
1.273
1.308
1.363
1.619
1.273
1.142
47
1.900
Enterprise value¥B
1.511
1.748
1.860
1.874
1.884
2.166
2.235
2.587
2.807
3.039
0.169
10.04%
9.08%
82
1.455
LT debt¥B
1.270
1.323
1.391
1.410
1.501
1.378
1.478
1.292
1.129
1.209
0.719
(4.24%)
0.10%
93
Revenue
¥1.809B
7.37%
1.00×
Cost of revenue
¥1.233B
7.21%
0.98×
Operating expenses
¥258.4M
8.04%
1.06×
Property and equipment
15.10%
Spread over hurdle
(4.13%)