1.424
Revenue¥B
2.705
2.805
2.901
2.981
3.021
3.045
3.176
3.174
3.200
3.262
1.571
1.54%
2.20%
85
16.45
Revenue growth%
20.62
23.16
21.32
22.22
24.25
22.11
24.78
23.50
25.65
24.66
25.79
24.66
23.33
56
25.39
Gross margin%
19.38
19.97
19.71
17.03
15.54
14.80
16.49
16.40
15.39
17.43
8.65
16.40
16.76
59
2.54
Operating margin%
7.99
6.55
7.28
6.52
9.42
7.70
6.70
6.97
4.56
6.86
9.72
6.86
6.91
55
27.31
Net margin%
7.07
7.33
8.94
6.49
7.00
7.65
6.93
8.37
8.65
9.16
4.89
8.37
7.49
48
22.95
P/E ratio (avg)x
15.68
14.86
13.00
11.62
11.61
12.09
10.80
9.285
8.956
8.012
33.63
9.285
11.62
54
33.42
EV/EBITx
52.25
58.49
68.94
77.61
86.71
91.67
101.9
118.1
115.4
131.7
11.89
115.4
89.19
59
24.56
FCF yield (avg)%
12.15
9.62
12.16
12.16
14.48
14.91
12.05
13.36
14.47
13.24
24.23
13.36
12.70
92
23.37
FCF margin%
21.97
19.89
21.22
22.73
22.49
23.08
23.57
22.92
25.26
23.96
5.08
23.57
22.83
42
0.174
FCF / Net incomex
1.552
1.484
1.526
1.635
1.790
1.851
1.845
1.868
1.809
1.839
1.578
1.845
1.799
68
20.35
ROIC%
27.91
29.13
30.85
29.01
26.97
27.00
27.35
28.67
29.79
31.12
24.07
28.67
28.84
48
5.41
Return on equity%
0.40
0.40
3.34
5.67
3.39
3.48
2.57
0.42
0.97
0.40
5.76
0.97
1.77
72
15.12
Return on assets%
13.57
15.35
12.87
12.75
15.48
18.45
20.61
22.03
23.17
22.47
13.83
22.03
16.97
18
106.11
EPS¥
75.12
77.15
86.65
103.71
118.75
117.86
129.18
142.47
152.64
148.89
114.80
4.63%
6.95%
—
29.23
EPS growth%
26.97
24.18
24.99
23.09
24.31
24.61
25.61
24.52
24.50
22.02
24.16
24.52
24.51
66
27.61
Bookvalue per sh¥
110.41
128.62
150.42
168.02
197.24
207.51
241.83
241.85
259.44
296.83
36.91
8.52%
12.02%
—
24.74
FCF per share¥
44.58
48.33
45.02
45.65
47.81
49.94
46.49
45.27
51.46
58.18
76.79
4.00%
4.05%
—
102.23
Dividend per sh¥
95.84
91.64
106.55
119.74
128.47
142.89
136.27
134.05
144.80
165.94
36.32
5.25%
6.21%
—
9.02
Div yield (avg)%
15.40
15.34
14.34
15.47
12.89
11.05
9.28
6.57
8.74
11.65
26.26
9.28
12.27
54
17.57
Payout ratio%
22.36
21.60
19.28
18.20
16.22
16.96
19.15
21.22
23.33
20.67
11.90
20.67
19.97
55
8.527
Shares (diluted)M
11.18
12.54
11.92
11.80
11.25
11.61
10.97
11.96
13.06
12.52
8.347
2.16%
2.07%
17
5.73
Buyback yield%
19.31
18.54
15.70
16.19
13.34
10.73
10.35
7.54
8.83
11.09
11.81
10.35
12.22
57
0.689
D/E ratiox
0.320
0.330
0.327
0.371
0.426
0.391
0.377
0.359
0.331
0.359
1.161
0.359
0.359
43
2.331
Enterprise value¥B
1.323
1.518
1.534
1.761
1.907
1.819
1.890
2.001
1.913
2.103
1.117
1.98%
4.55%
92
3.567
LT debt¥B
2.593
2.204
2.222
1.880
1.727
1.516
1.380
1.482
1.344
1.433
1.400
(3.66%)
(7.27%)
8
Revenue
¥3.262B
2.20%
1.00×
Cost of revenue
¥1.406B
2.12%
0.99×
Operating expenses
¥727.3M
2.25%
1.01×
Property and equipment
21.86%
Spread over hurdle
50.55%