0.780
Revenue¥B
0.860
0.904
0.968
0.993
1.038
1.064
1.122
1.161
1.241
1.283
0.830
4.33%
4.46%
86
26.75
Revenue growth%
11.80
12.52
14.28
12.24
13.24
12.35
12.11
11.72
10.01
11.83
23.67
11.83
12.18
86
13.94
Gross margin%
12.71
11.33
9.70
12.19
10.76
8.01
8.59
7.36
10.14
12.97
11.75
8.59
10.45
36
28.04
Operating margin%
13.26
12.35
10.35
12.33
12.95
15.60
13.69
15.15
15.03
14.85
28.09
15.03
13.47
27
6.51
Net margin%
29.89
29.72
29.64
31.54
28.89
26.90
27.92
30.46
31.15
32.71
20.31
30.46
29.81
32
21.71
P/E ratio (avg)x
40.62
39.51
43.95
41.92
38.66
41.45
46.06
48.29
49.00
55.18
17.30
48.29
42.94
84
30.58
EV/EBITx
28.68
29.80
27.36
28.89
30.57
32.77
32.58
32.50
32.46
29.94
9.686
32.50
30.26
88
10.67
FCF yield (avg)%
14.18
13.62
15.00
15.18
17.39
17.42
17.05
17.32
16.18
16.68
25.69
17.05
16.43
77
4.53
FCF margin%
11.35
13.88
15.50
16.39
17.12
16.37
14.02
13.86
16.63
17.05
3.76
16.37
15.93
59
0.172
FCF / Net incomex
0.286
0.291
0.311
0.337
0.368
0.331
0.310
0.330
0.329
0.370
0.285
0.330
0.329
18
5.52
ROIC%
23.00
20.11
21.19
22.51
19.89
19.59
18.51
18.57
17.76
17.33
12.38
18.51
19.74
27
19.90
Return on equity%
0.40
0.64
1.18
0.40
0.40
1.82
1.88
2.74
1.55
2.40
8.20
1.88
1.37
77
16.57
Return on assets%
16.37
18.45
19.05
21.52
20.84
22.01
22.21
24.88
24.41
22.90
13.26
22.90
21.77
60
65.70
EPS¥
49.50
45.62
40.58
38.87
38.52
41.31
44.31
42.13
42.89
37.03
72.88
(0.79%)
(2.41%)
—
4.42
EPS growth%
24.87
27.41
29.55
30.15
30.45
28.06
29.18
26.76
29.61
30.84
5.00
29.18
29.36
51
63.21
Bookvalue per sh¥
25.57
27.63
28.35
30.27
27.76
29.51
28.67
26.54
25.66
24.17
13.51
(2.73%)
0.21%
—
16.06
FCF per share¥
43.71
43.01
45.99
46.76
45.21
49.29
51.40
55.65
63.28
71.22
35.65
9.51%
6.41%
—
66.60
Dividend per sh¥
77.75
86.13
88.73
86.76
96.12
105.57
110.62
124.82
130.85
144.69
70.60
8.53%
7.33%
—
3.98
Div yield (avg)%
0.40
0.40
0.40
0.40
0.62
3.05
5.71
7.91
8.25
5.61
3.72
5.71
1.83
30
2.98
Payout ratio%
22.58
20.01
22.76
24.94
26.54
27.52
27.76
26.77
26.84
25.82
20.79
26.84
26.18
25
8.378
Shares (diluted)M
11.49
11.21
13.05
14.89
15.59
15.91
16.42
18.38
17.98
20.07
8.534
5.17%
5.69%
55
12.54
Buyback yield%
12.39
10.37
9.36
7.37
7.43
7.26
8.83
7.20
9.35
10.74
25.55
8.83
9.09
88
1.681
D/E ratiox
1.409
1.470
1.369
1.221
1.313
1.256
1.221
1.308
1.142
1.102
0.947
1.221
1.282
76
1.360
Enterprise value¥B
0.712
0.798
0.771
0.732
0.842
0.888
0.887
1.021
1.167
1.093
1.399
5.36%
4.34%
17
1,282
LT debt¥M
571.9
623.0
599.0
666.0
660.2
596.3
526.8
530.8
539.2
513.8
643.7
(4.89%)
(1.51%)
59
Revenue
¥1.283B
4.46%
1.00×
Cost of revenue
¥897.9M
4.46%
1.00×
Operating expenses
¥277.6M
4.02%
0.96×
Property and equipment
17.16%
Spread over hurdle
(2.73%)