1.509
Revenue¥B
1.455
1.580
1.699
1.849
1.989
2.128
2.338
2.517
2.726
2.904
1.642
7.87%
8.25%
80
22.36
Revenue growth%
13.85
13.01
11.05
8.97
6.45
8.20
7.51
8.87
8.43
10.14
19.66
8.43
8.92
88
11.88
Gross margin%
4.94
6.84
8.89
9.82
8.67
10.69
8.71
6.28
9.27
6.99
5.07
8.71
8.69
55
16.97
Operating margin%
25.37
22.82
20.10
22.28
19.69
17.25
16.78
16.12
17.54
19.38
7.59
17.25
19.54
7
18.95
Net margin%
14.05
15.02
14.19
11.55
13.48
14.68
14.96
17.23
19.89
20.27
9.02
17.23
14.82
15
10.13
P/E ratio (avg)x
14.23
15.77
17.87
21.10
21.91
25.73
29.17
34.16
34.35
38.54
15.00
34.16
23.82
58
12.29
EV/EBITx
6.501
6.630
6.357
6.561
6.389
5.973
6.569
6.224
5.976
5.350
31.41
5.976
6.373
93
27.97
FCF yield (avg)%
6.97
5.58
7.26
9.67
10.03
8.24
6.40
5.16
3.14
2.52
7.14
5.16
6.69
43
14.93
FCF margin%
3.39
1.73
0.40
1.85
4.24
5.27
6.64
6.32
7.72
8.26
21.98
6.64
4.75
82
1.121
FCF / Net incomex
1.726
1.653
1.876
1.932
1.903
1.937
1.862
2.023
2.330
2.330
0.264
2.023
1.918
94
4.04
ROIC%
27.36
26.91
25.26
22.55
23.04
21.36
21.64
24.00
23.75
26.43
4.09
23.75
23.88
91
29.05
Return on equity%
23.60
25.60
24.61
25.75
25.24
26.98
27.77
29.74
31.56
29.62
24.85
29.62
26.36
36
19.61
Return on assets%
21.88
21.76
24.57
22.14
24.09
23.42
25.18
23.10
20.41
18.64
27.25
23.10
22.62
83
162.87
EPS¥
131.07
129.76
132.20
113.64
111.31
109.45
116.41
114.81
123.49
107.05
181.71
(0.78%)
(3.36%)
—
20.49
EPS growth%
0.63
0.46
3.33
4.03
1.53
2.81
4.02
3.82
5.36
3.91
4.61
3.91
3.58
93
33.69
Bookvalue per sh¥
43.58
48.23
50.40
48.20
43.85
45.41
46.94
45.97
44.59
46.37
36.62
1.12%
1.09%
—
130.17
FCF per share¥
271.50
320.62
368.70
428.79
516.04
542.15
610.38
723.84
858.69
982.60
144.62
13.75%
16.00%
—
98.11
Dividend per sh¥
173.56
168.87
163.94
159.02
182.56
185.77
196.02
208.55
237.93
230.11
172.58
4.74%
3.38%
—
15.20
Div yield (avg)%
16.82
15.71
15.35
16.18
17.73
19.32
19.60
20.70
20.00
18.27
2.33
19.60
18.00
82
19.00
Payout ratio%
5.58
7.24
9.08
9.37
9.03
6.56
9.00
11.77
14.54
16.04
19.78
11.77
9.06
94
4.500
Shares (diluted)M
5.499
5.128
5.544
5.987
5.707
6.275
6.390
7.270
7.973
8.804
4.494
9.06%
5.55%
88
28.73
Buyback yield%
3.84
3.20
2.05
1.98
0.40
3.00
5.63
3.38
4.67
7.07
26.17
4.67
3.29
30
1.045
D/E ratiox
1.616
1.511
1.425
1.396
1.512
1.599
1.575
1.761
1.973
2.114
0.571
1.761
1.587
54
0.625
Enterprise value¥B
2.234
2.288
2.061
2.300
2.556
2.837
2.942
2.853
2.544
2.503
1.237
(0.41%)
2.20%
80
1.248
LT debt¥B
1.124
1.129
1.339
1.589
1.916
2.049
2.033
2.301
2.513
2.656
0.202
6.75%
8.73%
95
Revenue
¥2.904B
8.25%
1.00×
Cost of revenue
¥1.467B
7.96%
0.97×
Operating expenses
¥694.0M
8.44%
1.02×
Property and equipment
17.12%
Cash and investments
14.51%
Spread over hurdle
81.78%