3.646
Revenue¥B
2.718
2.763
2.831
2.826
2.855
2.903
2.972
3.053
3.120
3.124
3.972
1.81%
1.48%
8
5.98
Revenue growth%
20.91
19.39
17.24
16.82
16.99
17.42
19.68
20.19
18.90
19.06
8.04
19.06
18.98
50
8.00
Gross margin%
10.58
8.79
8.29
9.22
11.21
10.01
9.19
9.89
11.40
12.72
16.75
10.01
9.95
10
28.36
Operating margin%
5.64
3.68
5.38
2.39
5.05
3.92
5.09
7.10
8.00
7.82
7.18
7.10
5.24
8
11.90
Net margin%
23.10
20.71
20.92
19.40
19.08
17.23
15.19
15.77
14.11
14.57
6.05
15.19
18.15
65
7.578
P/E ratio (avg)x
12.91
13.47
12.79
14.02
14.44
14.52
12.63
12.88
12.56
11.31
37.76
12.63
12.89
52
23.97
EV/EBITx
47.61
56.70
57.89
61.35
68.06
72.75
72.18
71.42
79.26
81.17
8.286
72.75
69.74
8
25.70
FCF yield (avg)%
18.84
19.80
21.63
21.32
19.70
16.90
14.76
13.78
11.98
11.74
17.02
13.78
17.87
64
12.63
FCF margin%
19.12
17.86
16.77
18.81
17.90
18.95
16.70
16.71
19.61
18.27
11.87
18.27
18.09
88
1.536
FCF / Net incomex
0.321
0.308
0.336
0.345
0.326
0.298
0.328
0.299
0.315
0.318
1.627
0.315
0.319
43
18.52
ROIC%
13.62
13.53
13.01
13.89
13.79
13.61
13.25
14.07
14.61
12.83
7.24
13.61
13.62
22
8.89
Return on equity%
8.26
9.41
9.22
11.61
8.61
7.16
9.75
9.32
12.21
13.95
26.38
9.75
9.37
69
28.47
Return on assets%
17.62
18.97
21.54
20.69
22.92
20.67
18.92
20.77
18.87
21.01
9.59
20.67
20.68
37
9.67
EPS¥
17.52
19.19
19.22
18.29
19.53
22.97
25.26
25.38
29.55
29.88
10.53
8.88%
6.91%
—
27.28
EPS growth%
27.42
29.19
28.96
28.02
30.66
32.03
32.12
29.38
32.04
30.27
27.83
32.03
29.83
25
2.87
Bookvalue per sh¥
17.47
16.43
18.24
19.55
20.15
19.23
19.70
20.02
22.17
25.28
2.97
4.64%
5.01%
—
2.92
FCF per share¥
4.36
4.91
5.20
5.13
5.37
5.80
5.72
6.33
7.04
7.32
10.77
6.39%
5.66%
—
4.84
Dividend per sh¥
10.01
8.71
9.55
9.84
9.16
10.02
10.88
10.82
11.33
10.22
10.18
2.22%
0.05%
—
5.07
Div yield (avg)%
22.07
22.44
20.69
22.00
23.62
20.74
22.30
21.50
21.45
18.58
26.19
21.45
21.75
73
5.76
Payout ratio%
21.29
18.79
20.77
21.70
21.72
22.00
24.90
23.83
23.90
21.75
4.43
23.83
21.74
17
141.3
Shares (diluted)M
90.23
91.41
85.18
87.18
93.35
97.32
82.14
88.08
93.41
78.69
141.6
(3.36%)
(1.95%)
17
16.64
Buyback yield%
15.07
17.52
18.28
15.74
15.72
13.57
15.61
13.80
15.37
12.42
3.59
13.80
15.49
34
1.187
D/E ratiox
0.673
0.730
0.815
0.790
0.747
0.740
0.676
0.745
0.747
0.712
0.872
0.740
0.742
61
0.843
Enterprise value¥B
2.003
2.284
2.380
2.440
2.482
2.417
2.402
2.574
2.688
2.535
4.451
0.42%
3.39%
10
1.736
LT debt¥B
4.793
5.710
5.597
5.922
6.329
6.781
7.081
7.445
7.988
8.040
2.944
4.90%
6.49%
91
Revenue
¥3.124B
1.48%
1.00×
Cost of revenue
¥1.964B
1.57%
1.01×
Operating expenses
¥481.2M
1.89%
1.04×
Property and equipment
16.38%
Return on capital
129.72%
Spread over hurdle
122.06%