1.572
Revenue¥B
1.289
1.361
1.422
1.480
1.519
1.619
1.733
1.851
1.953
2.084
1.645
6.53%
5.49%
94
8.72
Revenue growth%
7.23
7.00
9.35
9.84
12.79
10.19
7.63
8.27
7.28
4.36
19.00
7.63
7.95
93
20.45
Gross margin%
25.57
24.11
22.17
22.18
22.58
21.89
20.29
20.69
19.51
20.50
5.68
20.50
22.03
66
17.44
Operating margin%
17.91
16.24
18.85
16.17
16.87
15.52
14.16
14.55
15.22
13.88
14.01
14.55
15.84
44
6.59
Net margin%
16.99
18.37
16.32
16.83
13.97
16.49
18.86
19.31
16.65
14.18
9.68
16.65
16.74
47
12.94
P/E ratio (avg)x
14.16
12.51
10.91
9.770
10.27
9.291
8.631
9.415
8.126
7.013
11.08
8.631
9.593
14
31.90
EV/EBITx
21.30
22.87
22.14
21.75
24.32
27.41
30.20
32.93
36.56
39.40
24.97
32.93
25.87
91
7.40
FCF yield (avg)%
23.31
23.72
21.38
22.94
24.89
24.94
25.55
25.07
22.35
24.89
14.02
24.94
24.30
92
17.49
FCF margin%
9.08
10.08
9.38
8.37
8.13
8.28
9.72
7.08
4.44
2.06
19.49
7.08
8.33
55
1.206
FCF / Net incomex
1.811
2.104
2.481
2.879
3.217
3.277
3.442
3.344
3.432
3.597
0.155
3.432
3.247
73
3.73
ROIC%
27.03
24.30
22.68
23.28
21.88
24.21
21.88
21.37
23.03
23.19
27.97
23.03
23.11
60
13.85
Return on equity%
28.68
28.37
27.17
24.98
27.23
24.66
24.71
24.00
26.28
25.99
26.39
24.71
26.14
93
4.26
Return on assets%
13.53
15.41
13.90
14.80
17.00
16.07
16.58
18.31
20.49
18.67
23.79
18.31
16.32
63
44.79
EPS¥
23.16
23.23
24.39
28.19
32.39
31.70
33.19
39.53
41.12
42.01
46.76
5.34%
7.27%
—
26.61
EPS growth%
17.20
19.37
19.53
16.68
14.79
14.43
13.09
13.90
15.35
15.99
18.52
14.43
15.67
59
46.05
Bookvalue per sh¥
32.85
36.76
35.42
40.18
46.51
49.12
56.82
57.66
62.84
72.73
44.95
9.35%
8.42%
—
39.02
FCF per share¥
62.03
56.79
57.27
61.49
54.90
51.41
52.20
51.33
45.66
43.54
33.82
(4.53%)
(4.35%)
—
81.55
Dividend per sh¥
44.49
45.80
47.06
49.48
51.03
47.29
47.92
49.05
50.83
49.59
61.42
(0.57%)
1.13%
—
20.11
Div yield (avg)%
5.31
6.12
7.76
7.74
5.37
4.25
6.33
8.04
6.68
8.24
11.94
6.68
6.51
79
22.37
Payout ratio%
34.34
32.44
31.14
29.84
30.89
29.31
31.65
31.94
31.42
33.22
17.19
31.65
31.54
92
9.875
Shares (diluted)M
11.07
10.21
10.87
12.18
12.94
12.92
13.29
14.04
14.09
16.00
9.586
4.33%
4.50%
62
18.62
Buyback yield%
6.09
4.04
3.22
2.10
4.08
1.14
0.40
0.40
1.54
0.55
24.71
0.55
1.82
31
1.759
D/E ratiox
1.640
1.622
1.672
1.812
2.044
2.268
2.116
2.036
2.119
1.908
1.379
2.116
1.972
65
1.157
Enterprise value¥B
1.659
1.475
1.454
1.561
1.454
1.262
1.204
1.105
1.161
1.029
0.674
(6.68%)
(5.26%)
80
2.145
LT debt¥B
0.883
0.859
1.002
1.128
1.164
1.146
1.298
1.277
1.360
1.278
0.508
1.89%
4.72%
60
Revenue
¥2.084B
5.49%
1.00×
Cost of revenue
¥1.293B
5.26%
0.98×
Operating expenses
¥279.6M
6.34%
1.08×
Property and equipment
18.85%
Spread over hurdle
11.22%