0.611
Revenue¥B
0.771
0.820
0.860
0.928
0.978
1.054
1.110
1.181
1.236
1.312
0.639
6.06%
6.12%
37
23.29
Revenue growth%
17.16
19.81
22.12
22.01
21.88
20.25
18.53
15.63
18.62
18.63
22.65
18.62
19.22
72
18.01
Gross margin%
0.56
0.40
0.40
3.39
2.66
2.73
1.61
3.52
4.98
7.58
4.44
3.52
2.69
30
10.87
Operating margin%
24.39
25.68
28.15
29.55
30.00
28.95
30.96
28.12
30.07
32.42
8.92
30.07
29.25
44
17.30
Net margin%
19.24
19.56
21.73
19.08
21.06
19.91
17.29
16.16
13.37
10.72
27.20
16.16
19.16
44
37.19
P/E ratio (avg)x
23.15
27.73
27.03
28.65
31.80
35.46
40.55
45.84
53.16
57.93
31.55
45.84
33.63
65
14.94
EV/EBITx
16.06
17.58
19.17
19.42
19.42
22.24
22.75
22.74
25.62
30.04
19.55
22.75
20.83
23
11.62
FCF yield (avg)%
27.21
24.72
24.43
24.97
25.63
26.61
23.82
22.52
24.28
24.65
15.17
24.28
24.68
51
7.01
FCF margin%
12.10
12.13
9.75
10.03
7.09
7.56
8.54
7.49
5.46
4.04
17.40
7.49
8.05
37
0.997
FCF / Net incomex
0.188
0.199
0.178
0.174
0.162
0.163
0.153
0.153
0.163
0.148
0.364
0.153
0.163
84
12.53
ROIC%
29.81
31.97
30.10
29.75
28.96
30.60
29.53
31.54
31.25
29.30
7.44
30.60
29.96
5
5.54
Return on equity%
6.03
8.29
8.20
9.88
8.72
9.77
8.15
8.66
10.52
11.40
17.06
9.77
8.69
73
18.84
Return on assets%
24.54
24.90
25.16
22.97
21.54
18.66
17.42
15.00
16.76
15.36
8.85
16.76
20.10
21
114.59
EPS¥
174.29
175.44
184.01
200.10
182.03
166.11
166.28
156.54
144.68
133.92
125.74
(5.95%)
(1.71%)
—
10.98
EPS growth%
15.42
15.23
16.38
17.24
17.61
16.52
15.24
15.18
13.43
16.20
27.10
15.24
15.81
16
102.08
Bookvalue per sh¥
22.38
20.62
19.61
20.86
19.82
19.92
17.85
16.68
16.82
15.77
175.30
(4.47%)
(4.31%)
—
83.85
FCF per share¥
177.87
168.34
164.21
143.70
127.32
112.03
102.30
90.31
86.69
89.65
144.61
(6.77%)
(6.07%)
—
99.60
Dividend per sh¥
70.15
78.71
82.42
75.52
67.65
62.63
62.87
70.46
75.73
84.62
65.33
4.58%
0.85%
—
7.82
Div yield (avg)%
27.21
28.14
29.44
26.72
27.29
29.36
29.27
28.24
28.42
26.63
3.87
28.42
28.19
46
20.03
Payout ratio%
8.32
7.63
8.80
6.57
7.84
10.12
10.41
9.71
11.35
12.96
16.33
10.41
9.26
34
4.065
Shares (diluted)M
4.711
4.668
4.390
4.407
4.222
3.795
3.710
3.340
3.413
3.189
4.077
(5.46%)
(3.44%)
44
15.42
Buyback yield%
16.21
18.15
15.42
16.64
18.62
16.49
16.43
16.38
15.75
17.61
18.36
16.43
16.46
78
0.353
D/E ratiox
1.498
1.660
1.827
1.859
1.912
2.143
2.184
2.167
2.415
2.367
1.346
2.184
2.027
19
379.7
Enterprise value¥M
496.5
537.7
637.6
617.0
708.7
706.8
784.7
785.8
827.7
813.1
580.5
2.79%
6.83%
88
0.264
LT debt¥B
1.328
1.516
1.579
1.791
1.828
1.987
1.961
2.271
2.342
2.698
0.475
8.10%
9.35%
48
Revenue
¥1.312B
6.12%
1.00×
Cost of revenue
¥848.2M
6.18%
1.01×
Operating expenses
¥143.9M
5.71%
0.96×
Goodwill & intangibles
17.40%
Property and equipment
15.59%
Spread over hurdle
77.01%