0.341
Revenue¥B
4.426
4.436
4.338
4.353
4.266
4.376
4.462
4.575
4.647
4.729
0.373
2.08%
0.65%
86
23.69
Revenue growth%
23.43
20.64
18.27
19.52
19.82
19.61
18.82
20.17
19.93
21.75
19.65
19.93
19.88
81
13.61
Gross margin%
28.75
26.98
28.82
28.78
27.55
30.48
29.85
28.43
30.11
27.54
29.67
29.85
28.77
31
16.08
Operating margin%
20.75
21.56
23.11
20.66
19.44
16.95
15.84
17.87
14.94
17.86
8.34
16.95
18.66
40
8.88
Net margin%
23.82
25.11
26.10
28.77
27.02
25.05
26.07
28.85
27.37
25.69
14.55
26.07
26.08
54
22.19
P/E ratio (avg)x
26.42
25.44
25.74
22.41
22.40
23.62
25.22
25.49
27.98
30.45
26.85
25.49
25.47
90
21.00
EV/EBITx
16.34
15.12
16.63
16.77
18.04
18.37
20.56
19.94
21.12
24.15
14.15
20.56
18.20
63
22.85
FCF yield (avg)%
26.64
29.17
27.64
25.15
25.95
23.71
26.08
27.06
29.41
31.59
4.39
27.06
26.85
33
12.23
FCF margin%
8.74
5.84
8.52
9.99
11.57
8.93
8.63
10.96
8.76
5.87
9.85
8.76
8.75
86
1.377
FCF / Net incomex
0.232
0.234
0.248
0.256
0.281
0.310
0.355
0.331
0.372
0.368
0.342
0.355
0.296
50
20.44
ROIC%
25.73
27.90
30.06
29.04
26.63
23.66
25.68
27.34
30.18
30.29
16.73
27.34
27.62
36
20.57
Return on equity%
18.91
21.68
20.25
18.74
20.22
22.04
24.33
23.25
22.85
21.90
18.36
22.85
21.79
26
14.27
Return on assets%
22.32
21.50
24.49
25.21
23.13
23.53
24.32
25.29
25.40
27.20
21.25
25.29
24.41
72
48.54
EPS¥
21.35
20.35
19.97
18.83
20.16
20.55
19.34
22.12
24.22
27.57
52.19
6.46%
2.37%
—
8.23
EPS growth%
12.46
14.53
14.24
17.21
20.12
19.97
22.35
20.16
19.69
18.07
27.46
19.97
18.88
45
19.43
Bookvalue per sh¥
62.50
62.54
72.92
82.69
87.35
94.43
109.82
122.99
118.02
138.31
8.43
9.63%
9.94%
—
41.25
FCF per share¥
38.25
33.96
35.50
31.71
28.84
24.57
24.86
21.87
22.47
22.95
20.42
(4.46%)
(5.16%)
—
42.59
Dividend per sh¥
37.61
34.61
30.64
30.58
29.27
24.86
24.68
25.46
21.79
21.06
11.23
(6.37%)
(5.75%)
—
7.06
Div yield (avg)%
17.25
20.12
19.12
17.72
16.93
15.13
15.06
12.84
13.55
11.56
4.99
13.55
16.03
83
23.80
Payout ratio%
29.65
28.96
26.55
27.12
26.24
25.79
24.58
22.91
22.87
25.66
8.49
24.58
26.01
20
51.05
Shares (diluted)M
62.34
59.44
56.14
63.56
66.38
72.16
77.56
77.27
71.62
74.54
50.15
2.35%
2.41%
48
28.81
Buyback yield%
30.33
33.01
31.92
32.51
34.12
31.19
30.95
30.64
29.42
29.90
9.87
30.64
31.07
60
0.797
D/E ratiox
1.960
2.216
2.303
2.495
2.776
2.959
3.441
3.679
4.367
5.203
1.016
3.679
2.867
70
1.795
Enterprise value¥B
1.445
1.396
1.645
1.668
1.786
2.004
1.952
2.233
2.374
2.390
1.126
6.00%
5.82%
12
2.944
LT debt¥B
2.419
2.757
2.819
2.876
3.080
3.418
3.882
3.929
4.081
4.280
0.903
6.80%
6.79%
49
Revenue
¥4.729B
0.65%
1.00×
Cost of revenue
¥2.727B
0.84%
1.02×
Operating expenses
¥670.9M
0.66%
1.00×
Property and equipment
14.58%
Spread over hurdle
33.74%