0.425
Revenue¥B
0.777
0.816
0.876
0.933
0.999
1.066
1.137
1.214
1.275
1.331
0.449
5.91%
5.85%
86
6.93
Revenue growth%
0.40
2.78
0.62
0.62
0.40
1.60
2.84
1.40
1.26
1.06
3.61
1.40
1.16
46
7.67
Gross margin%
11.19
9.87
8.68
10.67
13.49
13.91
14.82
15.59
17.76
15.02
24.15
15.02
13.70
9
28.40
Operating margin%
7.10
4.83
6.17
4.97
3.02
0.52
1.83
0.40
2.84
2.94
9.64
1.83
2.98
23
29.37
Net margin%
27.49
26.65
28.26
30.79
30.51
31.58
31.16
31.16
31.69
28.91
19.28
31.16
30.65
84
21.50
P/E ratio (avg)x
42.35
50.57
53.57
57.22
66.27
73.96
84.98
88.28
98.16
112.9
11.44
88.28
70.12
70
22.02
EV/EBITx
7.279
8.093
8.389
9.016
10.07
10.51
9.580
10.35
11.17
12.49
21.13
10.51
9.826
27
21.96
FCF yield (avg)%
9.95
9.01
11.38
13.88
12.85
14.18
14.20
12.22
14.74
17.13
26.90
14.20
13.37
85
17.80
FCF margin%
26.68
26.38
23.67
25.00
24.69
24.72
22.23
20.55
21.53
23.39
19.06
22.23
24.18
59
0.688
FCF / Net incomex
1.251
1.127
1.070
1.078
0.987
1.107
1.231
1.147
1.184
1.224
1.689
1.184
1.137
8
8.54
ROIC%
26.23
24.46
24.04
23.06
21.88
20.94
21.11
24.04
22.52
21.80
2.32
21.80
22.79
40
9.42
Return on equity%
29.04
29.06
28.96
28.93
29.85
28.84
28.81
30.77
30.84
28.94
16.85
28.94
29.00
45
14.22
Return on assets%
11.10
10.19
11.22
11.65
10.48
10.79
8.90
9.13
10.62
12.00
14.24
10.62
10.70
75
86.17
EPS¥
88.91
87.86
96.24
103.00
115.09
125.59
137.82
134.51
151.62
160.68
89.59
6.90%
6.78%
—
11.18
EPS growth%
5.03
8.01
8.04
10.05
7.27
10.03
9.32
7.61
5.27
6.86
28.17
7.61
7.81
89
90.39
Bookvalue per sh¥
45.48
51.80
56.49
56.14
62.80
61.99
61.11
60.27
57.07
52.09
39.70
(3.67%)
1.94%
—
58.83
FCF per share¥
34.70
32.85
31.13
32.73
28.56
27.67
24.78
25.84
26.97
28.38
35.04
(0.12%)
(1.57%)
—
75.85
Dividend per sh¥
22.94
20.01
20.32
21.79
19.39
20.41
21.97
23.11
20.73
20.66
82.27
1.28%
(1.42%)
—
21.15
Div yield (avg)%
20.03
21.79
23.02
25.10
27.31
26.60
29.11
28.29
31.08
32.51
3.18
29.11
26.96
79
8.61
Payout ratio%
9.18
7.16
5.81
4.55
3.46
1.54
4.34
2.42
4.07
2.54
14.16
2.54
4.20
50
21.26
Shares (diluted)M
20.55
19.21
18.87
19.67
17.59
17.58
16.41
15.36
14.82
13.56
21.20
(5.07%)
(4.68%)
60
16.25
Buyback yield%
26.78
25.39
23.55
25.15
27.69
30.02
27.77
27.14
24.44
24.08
20.52
27.14
26.09
79
0.659
D/E ratiox
1.443
1.402
1.279
1.139
1.151
0.993
0.948
0.972
0.906
0.911
0.949
0.948
1.066
18
0.071
Enterprise value¥B
1.344
1.298
1.414
1.398
1.396
1.306
1.408
1.479
1.392
1.525
1.241
1.79%
2.05%
17
420.4
LT debt¥M
468.7
438.1
412.7
434.8
470.4
454.1
474.4
440.0
445.9
418.9
186.0
(2.29%)
(1.09%)
37
Revenue
¥1.331B
5.85%
1.00×
Cost of revenue
¥931.7M
5.85%
1.00×
Operating expenses
¥210.1M
5.06%
0.93×
Property and equipment
16.63%
Spread over hurdle
(3.00%)