1.541
Revenue¥B
3.470
3.390
3.382
3.430
3.365
3.286
3.282
3.357
3.330
3.395
1.640
0.18%
(0.16%)
43
20.69
Revenue growth%
18.11
19.37
17.17
17.17
18.60
21.16
21.20
21.21
22.05
24.72
25.29
21.21
20.26
66
14.37
Gross margin%
29.59
31.89
32.19
34.55
34.23
35.37
35.91
33.52
32.18
29.90
27.94
33.52
32.85
90
23.56
Operating margin%
36.28
38.84
38.40
40.31
37.48
40.45
38.76
41.16
38.50
39.33
23.25
39.33
38.80
71
26.32
Net margin%
17.58
18.42
18.95
16.74
15.39
12.51
11.01
10.98
12.14
10.24
17.47
11.01
13.95
53
30.19
P/E ratio (avg)x
43.95
42.69
50.96
55.44
57.00
62.49
68.02
79.48
82.48
86.40
31.86
79.48
59.74
87
18.11
EV/EBITx
36.45
34.38
33.92
36.05
39.86
43.95
40.78
37.93
40.85
40.82
10.57
40.82
38.90
78
21.73
FCF yield (avg)%
25.72
26.09
27.21
28.85
29.78
31.24
31.08
31.21
28.84
26.68
28.71
31.08
28.84
25
20.19
FCF margin%
0.40
1.91
1.15
3.20
0.49
0.44
0.40
0.44
0.40
0.40
22.27
0.40
0.44
70
1.372
FCF / Net incomex
0.483
0.547
0.609
0.696
0.709
0.776
0.763
0.804
0.886
0.912
0.798
0.804
0.736
95
4.70
ROIC%
27.43
27.98
27.06
24.99
24.90
25.11
25.84
26.83
26.42
28.45
4.96
26.42
26.63
35
18.19
Return on equity%
19.16
16.75
15.90
13.35
10.45
13.33
14.28
11.72
10.09
8.10
8.27
11.72
13.34
45
21.61
Return on assets%
7.42
9.38
8.86
6.04
4.98
6.46
8.65
9.85
10.08
10.75
9.87
9.85
8.76
23
87.45
EPS¥
80.44
74.56
75.85
76.01
80.18
84.17
89.97
82.72
83.37
90.54
90.55
2.46%
0.53%
—
8.60
EPS growth%
3.85
2.11
1.81
2.95
3.69
3.93
3.02
3.18
0.51
2.02
27.97
3.02
2.98
87
33.71
Bookvalue per sh¥
85.30
90.11
104.91
101.50
99.94
96.39
110.89
112.04
108.42
109.23
58.46
1.79%
4.26%
—
144.02
FCF per share¥
143.34
137.13
147.85
160.38
172.89
182.76
194.01
190.21
187.66
214.33
68.86
4.39%
3.83%
—
111.56
Dividend per sh¥
80.76
92.02
87.85
97.02
102.32
104.95
118.59
120.72
130.57
118.86
36.84
3.04%
4.04%
—
4.53
Div yield (avg)%
2.82
0.82
3.32
3.33
6.04
6.50
7.67
10.14
9.16
10.41
25.06
9.16
6.27
69
12.38
Payout ratio%
4.63
3.70
5.21
4.16
1.51
0.40
1.52
0.40
1.74
0.40
22.85
0.40
1.63
56
12.08
Shares (diluted)M
15.01
16.60
17.82
20.77
22.45
21.58
22.53
22.60
21.86
21.64
12.21
(0.73%)
3.03%
89
24.14
Buyback yield%
8.77
9.51
11.13
9.76
9.46
8.05
10.10
7.68
7.41
7.66
11.75
7.68
9.11
19
1.252
D/E ratiox
1.016
0.939
0.984
0.949
0.840
0.772
0.783
0.805
0.872
0.808
1.765
0.805
0.856
37
0.831
Enterprise value¥B
1.435
1.371
1.298
1.275
1.261
1.380
1.349
1.359
1.185
1.154
1.147
(1.76%)
(2.77%)
50
2.550
LT debt¥B
0.276
0.302
0.333
0.362
0.388
0.425
0.476
0.518
0.582
0.549
2.634
7.17%
7.68%
12
Revenue
¥3.395B
(0.16%)
1.00×
Cost of revenue
¥2.377B
(0.16%)
1.00×
Operating expenses
¥608.4M
0.06%
1.02×
Property and equipment
19.47%
Goodwill & intangibles
18.28%
Spread over hurdle
42.02%