0.593
Revenue¥B
1.565
1.638
1.727
1.843
1.971
2.048
2.160
2.267
2.422
2.594
0.649
5.64%
5.65%
17
27.72
Revenue growth%
8.52
11.36
12.87
14.12
15.59
14.78
13.25
15.31
16.88
16.88
15.74
15.31
14.45
83
21.40
Gross margin%
26.84
24.20
23.97
23.03
22.86
25.27
26.72
29.20
29.35
28.39
29.67
28.39
26.00
64
3.63
Operating margin%
14.42
13.91
15.99
16.67
15.45
15.56
17.89
19.54
18.93
20.55
8.61
18.93
16.33
49
8.31
Net margin%
8.49
7.36
5.05
5.30
3.99
1.71
0.40
0.40
0.40
0.40
21.43
0.40
2.85
25
11.69
P/E ratio (avg)x
11.20
13.31
15.22
17.63
18.77
22.32
26.17
25.66
29.83
34.66
14.19
26.17
20.55
9
21.99
EV/EBITx
25.95
27.77
31.80
36.44
38.21
42.79
43.93
50.94
57.51
67.37
8.850
50.94
40.50
8
2.86
FCF yield (avg)%
21.51
19.92
20.95
22.39
20.46
23.25
20.40
21.05
23.64
25.21
24.84
23.25
21.28
45
8.03
FCF margin%
0.40
3.36
1.96
4.82
4.30
1.91
1.47
0.69
3.52
2.18
26.77
1.91
2.07
93
1.240
FCF / Net incomex
0.290
0.307
0.364
0.426
0.517
0.543
0.577
0.638
0.724
0.734
0.133
0.638
0.530
84
25.83
ROIC%
20.76
22.95
22.89
24.15
22.69
25.25
22.91
20.09
22.95
20.74
23.93
22.91
22.90
33
19.36
Return on equity%
24.01
22.00
24.31
23.26
25.56
27.03
28.87
26.98
24.21
25.97
2.11
26.98
24.94
35
9.88
Return on assets%
9.83
8.51
7.36
9.39
7.21
9.74
11.05
8.80
9.57
11.13
10.01
9.74
9.48
62
165.82
EPS¥
215.85
224.92
235.10
266.73
267.29
261.23
288.19
295.74
335.93
353.29
171.85
5.74%
5.58%
—
7.14
EPS growth%
27.17
26.86
27.86
30.29
30.93
30.38
30.79
31.81
33.34
35.41
3.62
31.81
30.58
59
274.50
Bookvalue per sh¥
400.12
407.66
395.16
429.54
447.83
418.12
372.97
362.08
339.10
333.50
361.28
(5.73%)
(3.04%)
—
168.99
FCF per share¥
221.79
210.00
201.53
202.09
219.19
230.33
195.22
210.37
190.67
197.11
258.57
(2.10%)
(0.60%)
—
123.65
Dividend per sh¥
109.33
94.56
96.77
84.45
83.06
88.60
81.94
80.08
76.19
66.19
152.97
(4.44%)
(6.18%)
—
11.34
Div yield (avg)%
24.34
21.99
20.98
22.77
24.78
24.26
22.75
25.33
23.96
21.54
11.89
23.96
23.36
24
21.23
Payout ratio%
19.73
17.35
15.34
12.39
14.29
11.66
11.14
11.05
12.87
14.31
28.38
11.66
13.58
94
5.439
Shares (diluted)M
4.229
4.052
3.727
3.241
3.264
3.017
2.931
2.755
2.869
2.495
5.416
(5.23%)
(5.90%)
39
20.24
Buyback yield%
22.10
23.91
22.16
19.60
18.43
19.57
19.62
17.45
16.14
16.40
5.91
17.45
19.58
18
0.489
D/E ratiox
0.670
0.792
0.862
0.853
1.008
1.157
1.354
1.463
1.519
1.500
0.175
1.463
1.083
72
2.364
Enterprise value¥B
1.829
1.968
1.788
1.690
1.930
2.109
2.007
2.080
2.044
2.304
1.261
3.60%
3.36%
67
1.551
LT debt¥B
2.769
3.301
3.533
3.730
4.391
5.116
5.563
5.777
6.564
6.599
0.869
8.49%
10.94%
17
Revenue
¥2.594B
5.65%
1.00×
Cost of revenue
¥1.816B
5.65%
1.00×
Operating expenses
¥556.0M
5.98%
1.03×
Property and equipment
18.14%
Spread over hurdle
(0.23%)