2.093
Revenue¥B
1.866
1.996
2.126
2.254
2.392
2.476
2.568
2.639
2.712
2.792
2.228
3.14%
4.55%
61
28.51
Revenue growth%
31.15
29.79
29.39
26.56
23.95
24.75
22.67
24.75
27.17
29.76
25.33
24.75
26.86
88
22.89
Gross margin%
9.91
8.72
6.39
6.62
6.46
6.39
3.41
3.01
2.36
0.40
4.06
3.01
6.39
52
7.17
Operating margin%
28.34
28.93
27.56
25.17
23.31
21.71
20.17
18.99
20.58
23.09
27.28
20.58
23.20
58
19.30
Net margin%
16.82
15.75
13.99
13.50
11.61
11.25
10.77
11.59
12.27
12.99
11.67
11.59
12.63
71
35.61
P/E ratio (avg)x
32.81
36.05
39.98
38.10
35.35
32.72
36.72
36.78
39.59
37.07
21.88
36.78
36.75
39
27.52
EV/EBITx
31.32
28.20
26.48
28.19
28.48
29.44
32.23
34.86
31.25
34.02
7.770
32.23
30.35
61
29.76
FCF yield (avg)%
18.29
18.24
20.70
20.74
21.44
19.23
20.19
19.54
21.25
23.78
21.10
20.19
20.44
76
20.60
FCF margin%
17.39
15.59
17.61
15.31
13.80
13.98
15.76
15.47
15.87
13.14
19.04
15.47
15.53
77
0.256
FCF / Net incomex
1.372
1.439
1.703
1.992
1.945
2.182
2.524
2.546
3.008
3.196
0.908
2.546
2.087
24
25.42
ROIC%
7.40
8.29
6.48
8.87
11.73
12.16
11.73
13.80
11.10
13.11
28.74
12.16
11.41
48
12.45
Return on equity%
22.42
20.13
22.06
22.04
21.84
24.01
24.56
25.16
25.06
26.79
6.71
25.06
23.21
57
16.34
Return on assets%
12.55
12.40
10.35
7.43
5.11
3.70
1.47
0.40
2.55
5.11
29.77
2.55
5.11
5
181.94
EPS¥
201.95
214.80
214.34
199.84
190.97
200.24
195.85
181.98
166.33
183.51
203.03
(0.79%)
(2.09%)
—
14.01
EPS growth%
4.54
3.28
0.40
2.28
5.22
3.01
3.96
2.35
1.95
0.87
24.17
2.35
2.68
66
168.77
Bookvalue per sh¥
152.50
177.02
170.82
164.48
162.83
170.61
164.72
155.70
182.96
175.04
27.07
1.46%
1.98%
—
170.46
FCF per share¥
251.14
288.47
295.80
292.39
337.85
379.60
377.28
370.43
382.68
444.61
63.21
5.65%
6.15%
—
37.43
Dividend per sh¥
82.55
77.92
81.02
88.47
95.93
93.32
104.89
103.87
109.41
119.59
59.06
4.51%
5.27%
—
27.20
Div yield (avg)%
23.89
22.36
20.06
19.84
18.85
20.69
19.87
19.57
22.57
22.58
13.84
20.69
20.38
7
11.61
Payout ratio%
5.97
4.89
1.89
0.40
0.76
0.40
0.40
2.11
4.02
3.69
13.97
2.11
2.00
68
5.784
Shares (diluted)M
7.571
7.867
8.647
10.22
12.23
12.89
13.28
14.01
16.01
17.82
5.895
7.81%
8.96%
64
25.85
Buyback yield%
9.98
11.13
9.64
12.38
10.74
10.33
7.56
10.37
11.66
10.25
8.07
10.33
10.35
10
1.047
D/E ratiox
1.185
1.252
1.127
1.197
1.282
1.302
1.447
1.634
1.711
1.768
0.389
1.634
1.292
22
1.938
Enterprise value¥B
2.967
3.370
3.820
3.791
3.819
3.513
3.588
3.702
3.407
3.224
0.378
(3.33%)
1.18%
47
1.950
LT debt¥B
0.528
0.536
0.589
0.709
0.720
0.807
0.804
0.849
0.978
1.140
2.528
9.61%
9.18%
61
Revenue
¥2.792B
4.55%
1.00×
Cost of revenue
¥1.888B
4.66%
1.01×
Operating expenses
¥548.1M
4.61%
1.01×
Property and equipment
15.16%
Return on capital
109.84%
Spread over hurdle
101.77%