1.043
Revenue¥B
1.302
1.401
1.539
1.657
1.809
1.955
2.137
2.333
2.502
2.651
1.125
7.94%
7.95%
87
3.78
Revenue growth%
24.83
21.83
22.53
23.63
26.31
23.69
25.00
25.43
27.18
24.83
27.79
25.00
24.83
35
10.54
Gross margin%
22.96
23.48
20.86
21.15
20.49
17.93
17.06
16.94
14.56
14.81
19.98
16.94
19.21
93
2.47
Operating margin%
21.64
24.35
23.50
22.65
22.32
20.55
22.00
23.58
26.32
26.85
28.32
23.58
23.08
92
9.60
Net margin%
7.44
10.34
11.74
13.75
16.07
16.46
16.86
15.46
13.12
15.63
23.32
15.63
14.61
26
13.39
P/E ratio (avg)x
30.77
35.57
39.59
38.99
39.85
40.82
45.03
45.50
52.86
59.18
37.23
45.50
40.33
39
34.41
EV/EBITx
14.69
15.17
16.29
15.51
15.74
15.15
16.24
16.25
15.46
15.22
28.53
15.46
15.48
74
4.27
FCF yield (avg)%
16.44
16.96
15.31
18.26
16.16
17.52
19.13
18.36
17.31
15.76
4.52
17.52
17.13
24
17.82
FCF margin%
16.29
14.08
15.23
14.83
17.17
17.96
16.45
19.04
19.79
22.78
17.63
19.04
16.81
12
0.758
FCF / Net incomex
1.410
1.627
1.957
2.208
2.486
2.507
2.613
2.960
3.023
3.207
1.369
2.960
2.496
79
13.81
ROIC%
29.42
26.53
29.25
26.53
26.46
25.45
23.02
22.54
21.11
19.61
9.75
22.54
25.95
9
19.17
Return on equity%
11.55
12.24
9.38
10.30
8.91
11.67
14.56
12.98
12.07
10.36
8.58
12.07
11.61
46
11.69
Return on assets%
19.62
19.29
21.47
23.98
22.92
23.86
22.15
24.23
21.90
24.27
18.29
23.86
22.54
11
11.12
EPS¥
21.37
22.95
22.61
24.75
25.80
26.35
25.30
27.74
25.79
27.07
11.65
0.97%
1.37%
—
15.92
EPS growth%
19.39
16.75
18.65
19.73
20.60
19.74
18.97
21.71
24.04
24.37
6.55
21.71
19.74
46
24.94
Bookvalue per sh¥
28.55
24.85
22.96
21.77
20.40
18.88
19.44
20.20
21.76
18.72
53.80
(1.70%)
(4.19%)
—
24.46
FCF per share¥
54.31
56.73
52.81
58.34
61.83
66.97
71.03
69.74
67.09
76.34
20.58
4.31%
4.48%
—
56.91
Dividend per sh¥
77.12
81.98
84.74
87.81
90.93
94.49
109.76
109.20
110.27
110.61
55.58
4.00%
5.40%
—
10.22
Div yield (avg)%
17.26
15.03
15.75
15.54
14.73
16.30
15.99
17.97
15.71
18.51
22.57
16.30
15.87
22
11.29
Payout ratio%
10.77
8.24
5.80
3.07
4.55
2.39
3.36
5.45
7.69
5.74
19.69
5.45
5.60
48
10.93
Shares (diluted)M
16.35
16.63
18.92
20.98
22.60
25.88
26.33
29.59
33.23
34.04
10.91
8.54%
8.03%
88
7.47
Buyback yield%
15.31
13.88
11.55
11.19
12.62
12.11
13.98
13.33
15.02
15.45
6.53
13.98
13.61
5
1.704
D/E ratiox
0.842
0.816
0.817
0.823
0.830
0.912
0.948
0.884
0.811
0.761
0.927
0.884
0.827
49
921.9
Enterprise value¥M
333.0
324.3
335.0
365.8
370.6
339.8
344.6
379.9
369.1
356.1
343.0
(0.80%)
0.24%
84
589.5
LT debt¥M
641.9
651.6
670.2
653.5
686.3
664.7
669.0
618.0
547.8
485.8
504.6
(6.68%)
(1.92%)
36
Revenue
¥2.651B
7.95%
1.00×
Cost of revenue
¥1.507B
7.64%
0.97×
Operating expenses
¥339.1M
8.39%
1.04×
Property and equipment
14.42%
Spread over hurdle
33.37%