1.333
Revenue¥B
1.189
1.230
1.306
1.353
1.418
1.480
1.576
1.638
1.725
1.822
1.383
5.14%
4.89%
34
27.86
Revenue growth%
17.32
16.10
18.84
16.87
17.60
14.93
15.94
14.53
15.59
15.24
10.00
15.24
16.02
84
14.06
Gross margin%
29.07
31.98
29.88
32.04
33.93
33.59
35.27
37.03
37.54
38.17
3.31
37.03
33.76
85
13.52
Operating margin%
0.40
0.40
1.05
2.69
4.71
7.59
8.45
9.54
11.92
14.46
11.63
9.54
6.15
14
22.27
Net margin%
0.50
2.88
1.11
2.82
4.80
6.68
3.92
2.06
0.92
1.46
27.59
2.06
2.44
46
26.22
P/E ratio (avg)x
19.86
19.73
23.50
24.88
25.81
25.67
27.60
31.69
33.88
35.88
14.74
31.69
25.74
26
19.08
EV/EBITx
24.52
27.03
28.13
27.68
31.01
30.67
32.68
38.09
40.85
39.57
24.94
38.09
30.84
89
6.24
FCF yield (avg)%
26.03
28.33
27.90
28.11
25.37
23.54
25.97
25.78
26.52
25.36
18.31
25.78
26.00
76
14.99
FCF margin%
5.96
4.55
4.58
5.54
6.17
3.80
0.91
0.40
0.99
3.22
23.92
0.99
4.18
23
1.002
FCF / Net incomex
0.146
0.154
0.165
0.199
0.207
0.210
0.216
0.236
0.268
0.304
1.644
0.236
0.208
25
24.14
ROIC%
9.52
6.73
4.30
6.81
9.00
11.95
12.70
13.91
12.61
15.47
18.31
12.70
10.74
83
13.90
Return on equity%
26.29
24.27
23.27
23.96
22.95
21.17
18.26
19.63
21.66
19.78
14.11
19.78
22.30
21
3.09
Return on assets%
14.12
12.92
10.88
12.97
10.17
8.66
11.36
13.63
13.17
12.38
18.47
12.38
12.65
57
205.05
EPS¥
182.34
183.73
201.21
204.88
201.62
229.91
258.17
246.33
273.60
260.41
219.21
5.25%
3.19%
—
28.55
EPS growth%
15.74
12.84
11.25
8.85
8.65
9.90
7.03
4.64
2.82
3.97
29.91
4.64
8.75
93
206.55
Bookvalue per sh¥
266.96
287.47
322.04
349.04
344.41
363.46
413.85
452.74
476.13
495.59
119.98
7.55%
6.77%
—
75.41
FCF per share¥
228.39
214.52
225.70
232.98
220.91
231.05
214.15
215.81
226.87
211.07
37.01
(0.91%)
0.17%
—
225.09
Dividend per sh¥
124.70
124.25
129.88
133.30
127.42
117.76
110.26
123.63
112.63
111.54
223.57
(2.63%)
(0.87%)
—
17.54
Div yield (avg)%
26.71
28.96
26.47
26.16
28.53
30.72
28.88
27.35
26.79
27.16
17.37
27.35
27.26
60
18.18
Payout ratio%
9.64
9.59
10.66
10.82
10.44
11.01
11.08
12.05
14.07
14.98
21.70
12.05
10.91
27
7.954
Shares (diluted)M
8.073
8.187
8.493
8.865
9.580
9.638
9.287
9.506
8.703
8.262
7.895
(2.92%)
0.59%
90
24.49
Buyback yield%
26.99
26.02
27.25
29.73
32.48
35.36
35.16
37.56
36.77
36.95
8.97
36.77
33.82
36
0.340
D/E ratiox
0.301
0.340
0.310
0.286
0.317
0.326
0.362
0.346
0.345
0.388
1.380
0.346
0.333
29
1.397
Enterprise value¥B
0.782
0.773
0.722
0.752
0.822
0.778
0.849
0.908
0.872
0.757
1.876
(1.64%)
(1.76%)
72
1.772
LT debt¥B
1.069
1.234
1.169
1.213
1.304
1.446
1.438
1.436
1.544
1.502
0.958
2.86%
5.11%
42
Revenue
¥1.822B
4.89%
1.00×
Cost of revenue
¥1.275B
4.89%
1.00×
Operating expenses
¥363.8M
5.15%
1.02×
Property and equipment
18.82%
Spread over hurdle
(2.28%)