1.449
Revenue¥B
1.176
1.236
1.339
1.438
1.562
1.636
1.751
1.866
2.010
2.162
1.538
6.72%
7.20%
80
16.77
Revenue growth%
30.47
31.72
33.92
32.50
32.60
30.38
28.94
29.32
30.27
28.56
23.65
29.32
30.43
84
11.15
Gross margin%
0.40
0.86
3.75
5.98
7.11
4.37
4.61
5.56
3.03
3.67
19.42
4.37
4.06
64
22.34
Operating margin%
20.37
23.31
22.05
22.11
20.81
22.86
21.70
22.46
20.35
22.28
4.33
22.28
22.08
17
21.89
Net margin%
20.14
18.77
16.87
18.00
19.64
19.22
21.58
22.95
25.87
27.63
23.58
22.95
19.89
46
29.04
P/E ratio (avg)x
14.44
14.26
14.80
16.88
19.47
20.21
20.94
21.07
21.03
22.40
33.66
21.03
19.84
79
9.114
EV/EBITx
25.90
27.97
31.31
32.99
34.30
38.19
41.98
50.93
55.10
62.30
10.56
50.93
36.24
87
9.74
FCF yield (avg)%
8.37
10.76
10.06
8.21
7.18
6.79
6.72
3.95
3.78
2.15
8.83
3.95
6.99
30
24.33
FCF margin%
10.30
8.23
9.29
7.62
4.69
4.93
7.57
9.18
7.96
10.37
22.38
7.96
8.10
37
0.901
FCF / Net incomex
0.521
0.450
0.462
0.505
0.552
0.544
0.468
0.446
0.442
0.400
1.019
0.446
0.465
60
2.09
ROIC%
16.73
15.13
15.00
16.42
13.56
11.26
8.87
7.00
5.33
3.55
14.39
7.00
12.41
37
18.64
Return on equity%
29.98
29.07
31.30
31.44
29.41
30.85
30.36
28.85
26.06
25.83
7.07
28.85
29.69
16
29.55
Return on assets%
15.91
14.79
16.38
15.99
18.27
16.17
15.96
18.63
20.62
18.18
7.25
18.18
16.27
62
120.89
EPS¥
372.91
376.82
403.14
403.65
407.12
406.98
443.92
435.86
434.23
462.52
125.83
2.58%
2.66%
—
18.11
EPS growth%
35.05
35.50
33.95
35.14
36.43
37.57
36.95
37.53
39.99
37.60
17.96
37.57
36.69
17
233.11
Bookvalue per sh¥
268.48
286.02
283.45
340.00
380.55
417.16
489.85
589.43
591.25
661.81
77.58
11.70%
10.00%
—
346.99
FCF per share¥
219.10
257.67
271.54
301.32
354.19
369.07
441.16
519.74
514.15
501.93
259.40
7.22%
9.87%
—
368.29
Dividend per sh¥
389.32
358.39
371.79
349.25
311.23
328.32
368.51
404.89
368.75
405.40
212.64
5.43%
1.09%
—
18.88
Div yield (avg)%
28.14
26.31
25.19
28.17
29.84
29.18
26.59
24.09
23.33
21.37
27.27
24.09
26.45
28
14.26
Payout ratio%
22.76
20.94
22.35
24.92
27.80
26.59
27.15
26.08
26.49
26.62
13.04
26.59
26.29
84
6.339
Shares (diluted)M
8.160
8.499
8.452
7.955
8.813
9.006
9.784
9.589
10.34
9.811
6.491
2.17%
2.74%
85
21.62
Buyback yield%
23.33
24.07
21.71
19.69
21.68
19.01
18.13
18.60
17.82
19.77
3.04
18.60
19.73
53
0.918
D/E ratiox
0.585
0.529
0.527
0.543
0.539
0.599
0.667
0.674
0.661
0.689
0.757
0.667
0.592
85
0.410
Enterprise value¥B
2.713
2.964
3.497
3.685
3.753
4.039
4.539
4.781
5.478
6.098
0.547
10.19%
8.16%
89
0.496
LT debt¥B
0.343
0.306
0.323
0.333
0.336
0.325
0.318
0.294
0.326
0.304
2.250
(1.99%)
(2.21%)
50
Revenue
¥2.162B
7.20%
1.00×
Cost of revenue
¥1.239B
7.21%
1.00×
Operating expenses
¥366.8M
6.83%
0.97×
Property and equipment
20.44%
Spread over hurdle
14.36%