20.18
Revenue¥B
22.99
23.71
24.75
26.58
27.95
29.00
31.21
33.39
35.18
37.00
21.64
5.77%
5.18%
28
8.31
Revenue growth%
20.20
17.27
18.15
20.73
20.07
19.31
20.15
22.14
22.84
20.31
29.68
20.31
20.17
38
22.89
Gross margin%
22.74
25.24
25.72
26.94
24.77
23.90
26.37
26.96
28.58
30.26
6.57
26.96
26.05
47
17.64
Operating margin%
19.62
19.91
22.32
21.59
22.38
25.10
25.29
25.64
24.46
26.53
14.09
25.29
23.42
49
23.79
Net margin%
16.41
19.32
22.22
19.66
17.80
18.62
18.14
16.59
17.31
17.56
16.31
17.56
17.97
50
27.16
P/E ratio (avg)x
43.02
48.39
52.12
55.85
59.43
66.25
65.90
70.23
69.22
69.05
31.46
69.05
62.67
94
29.04
EV/EBITx
32.28
33.91
33.49
35.79
39.44
39.27
43.98
44.79
48.44
49.89
24.66
44.79
39.35
66
21.81
FCF yield (avg)%
18.13
17.56
20.35
19.77
20.83
18.90
19.40
19.76
20.79
23.38
5.33
19.76
19.76
66
27.94
FCF margin%
2.53
5.14
2.40
1.78
0.42
1.80
2.41
0.82
2.05
0.40
21.72
1.80
1.93
50
1.652
FCF / Net incomex
0.576
0.618
0.727
0.882
0.861
0.949
1.016
1.019
1.061
1.034
0.245
1.019
0.915
54
4.69
ROIC%
10.97
9.82
10.44
7.83
9.31
7.32
4.51
4.12
5.31
2.48
16.72
4.51
7.58
39
25.63
Return on equity%
4.94
7.71
6.69
7.00
8.09
9.86
7.73
10.22
11.30
10.82
6.61
10.22
7.91
10
18.06
Return on assets%
36.40
38.12
40.20
40.29
40.52
42.01
40.31
40.20
40.45
42.27
27.45
40.45
40.30
55
75.37
EPS¥
293.06
324.93
350.59
353.67
392.91
433.18
483.06
472.92
481.94
549.96
79.19
6.96%
7.61%
—
5.89
EPS growth%
0.40
0.40
1.79
2.35
0.40
0.56
0.40
0.40
0.40
0.40
29.84
0.40
0.40
70
73.63
Bookvalue per sh¥
154.19
141.84
125.08
135.91
137.79
133.57
121.16
105.89
98.00
95.93
240.70
(6.99%)
(4.41%)
—
90.82
FCF per share¥
142.99
141.49
146.60
164.18
166.73
188.45
220.82
242.90
282.87
311.16
119.90
13.29%
8.19%
—
235.40
Dividend per sh¥
146.17
156.40
142.51
148.33
155.62
162.25
184.65
183.47
188.43
197.39
103.62
4.87%
2.09%
—
19.11
Div yield (avg)%
1.38
0.87
0.40
1.00
0.40
0.40
0.40
2.03
3.35
4.80
25.46
2.03
0.93
59
16.22
Payout ratio%
18.92
19.27
17.48
19.52
18.84
16.16
15.54
17.13
18.99
16.50
11.14
16.50
18.16
36
100.5
Shares (diluted)M
99.34
102.7
96.31
105.2
112.6
115.5
103.9
95.57
100.2
92.19
102.2
(3.92%)
(0.15%)
54
15.36
Buyback yield%
11.68
10.64
7.72
7.08
7.17
5.84
8.80
7.56
8.17
8.18
8.93
8.17
7.94
23
0.873
D/E ratiox
0.509
0.543
0.512
0.495
0.530
0.529
0.599
0.702
0.738
0.729
0.483
0.702
0.536
55
17.22
Enterprise value¥B
48.00
52.96
54.06
51.69
52.89
60.03
58.82
65.49
64.78
60.63
10.53
2.77%
1.82%
41
37.43
LT debt¥B
34.24
39.85
47.92
56.55
65.27
68.21
71.19
84.12
86.77
88.92
24.15
6.38%
10.33%
41
Revenue
¥37.00B
5.18%
1.00×
Cost of revenue
¥17.74B
5.25%
1.01×
Operating expenses
¥6.915B
5.07%
0.99×
Property and equipment
16.36%
Spread over hurdle
18.81%