0.463
Revenue¥B
1.303
1.365
1.477
1.589
1.665
1.775
1.844
1.992
2.124
2.216
0.491
5.88%
5.95%
77
12.65
Revenue growth%
9.79
9.36
7.66
9.68
7.05
7.44
6.48
5.75
7.53
6.18
5.58
6.48
7.48
59
21.95
Gross margin%
31.98
29.49
26.54
27.84
25.87
24.09
21.24
22.67
19.88
20.94
28.34
21.24
24.98
10
15.93
Operating margin%
7.33
10.14
7.51
8.40
8.16
10.68
11.81
10.57
12.98
11.61
21.27
11.61
10.36
56
21.88
Net margin%
16.84
15.98
15.22
16.93
17.03
14.55
12.26
14.34
14.69
14.01
20.96
14.34
14.95
17
15.74
P/E ratio (avg)x
28.84
30.12
29.98
33.64
31.99
35.48
40.22
41.18
41.77
41.70
29.00
41.18
34.56
78
8.716
EV/EBITx
43.48
47.97
49.81
47.33
47.13
43.55
48.74
52.73
49.00
53.83
17.85
49.00
48.35
65
3.15
FCF yield (avg)%
19.29
21.64
24.01
25.94
23.23
26.14
25.59
27.89
28.56
29.61
28.38
27.89
25.77
40
16.90
FCF margin%
10.52
11.91
12.37
15.14
13.35
15.84
16.44
17.07
17.01
19.84
24.60
17.01
15.49
61
1.027
FCF / Net incomex
0.226
0.238
0.269
0.292
0.327
0.324
0.316
0.376
0.372
0.416
0.915
0.372
0.320
93
16.17
ROIC%
8.69
10.72
13.16
11.79
10.03
8.96
6.89
8.16
8.45
6.60
29.57
8.16
8.83
34
29.42
Return on equity%
13.35
15.74
12.88
10.29
7.74
8.13
8.02
5.17
6.71
4.36
2.34
6.71
8.07
82
4.31
Return on assets%
21.98
23.53
20.66
20.03
22.69
22.10
21.68
19.07
19.64
18.58
18.39
19.64
21.17
51
49.92
EPS¥
196.09
221.37
216.82
248.49
240.04
255.25
284.95
287.81
301.63
337.09
51.61
7.03%
6.42%
—
29.12
EPS growth%
23.08
20.19
22.77
22.86
22.06
22.54
23.99
26.65
29.61
27.05
28.92
26.65
22.97
47
45.02
Bookvalue per sh¥
149.32
145.45
154.84
153.12
148.81
136.02
148.56
139.96
153.40
160.15
71.49
1.48%
0.90%
—
149.00
FCF per share¥
227.32
244.50
240.68
282.94
292.74
342.17
397.71
429.25
481.37
529.76
64.22
12.60%
10.25%
—
49.55
Dividend per sh¥
156.50
164.93
166.15
180.70
188.36
200.21
191.17
168.78
187.20
185.63
25.55
(0.29%)
2.48%
—
2.06
Div yield (avg)%
35.59
34.10
36.73
34.36
32.74
32.26
31.02
29.18
27.12
25.78
28.96
29.18
32.50
94
22.54
Payout ratio%
35.19
32.78
31.63
30.84
32.53
30.82
30.28
30.24
28.55
30.07
20.32
30.24
30.83
17
6.866
Shares (diluted)M
11.34
11.01
12.41
14.65
14.72
15.47
16.80
18.07
18.24
20.38
6.688
6.72%
7.49%
17
10.31
Buyback yield%
6.03
8.15
5.94
7.44
6.70
9.62
12.48
10.15
7.37
9.74
21.91
9.74
7.79
75
1.113
D/E ratiox
1.385
1.398
1.651
1.653
1.849
1.978
2.130
2.174
2.101
2.328
0.707
2.130
1.913
49
1.674
Enterprise value¥B
0.534
0.526
0.536
0.531
0.546
0.530
0.495
0.514
0.556
0.538
1.421
(0.31%)
0.52%
77
2.097
LT debt¥B
2.570
2.509
2.540
2.644
3.047
3.162
3.782
3.859
3.880
3.783
0.099
4.42%
4.20%
71
Revenue
¥2.216B
5.95%
1.00×
Cost of revenue
¥1.551B
5.95%
1.00×
Operating expenses
¥504.3M
6.45%
1.05×
Property and equipment
15.29%
Spread over hurdle
(1.17%)