1.172
Revenue¥B
2.603
2.840
3.123
3.319
3.634
3.845
4.216
4.626
4.909
5.181
1.253
7.35%
7.98%
7
20.63
Revenue growth%
6.62
3.88
2.28
0.40
2.18
0.55
0.40
2.99
0.69
1.25
25.86
0.69
1.71
28
3.76
Gross margin%
25.15
26.60
29.49
28.48
29.38
26.92
28.72
27.64
26.87
27.81
14.71
27.64
27.72
67
25.31
Operating margin%
23.21
23.03
21.63
20.36
20.25
18.31
17.97
19.84
17.51
19.17
24.49
18.31
20.04
9
8.70
Net margin%
10.69
8.31
5.93
3.00
4.44
2.42
3.28
5.70
3.54
5.53
4.47
3.54
4.98
73
14.09
P/E ratio (avg)x
14.75
15.11
13.34
14.18
12.43
13.38
12.37
11.79
11.72
12.70
17.42
12.37
13.02
6
32.27
EV/EBITx
35.55
36.40
39.67
39.37
39.00
40.84
41.62
46.08
51.21
52.90
9.778
46.08
40.25
33
23.00
FCF yield (avg)%
7.60
5.48
3.36
3.19
4.97
4.05
2.11
3.63
6.49
6.68
14.48
4.05
4.51
69
13.19
FCF margin%
15.75
17.54
16.62
17.19
19.18
17.97
20.83
18.84
20.10
22.04
3.98
20.10
18.40
66
0.821
FCF / Net incomex
1.693
1.552
1.564
1.521
1.413
1.586
1.446
1.434
1.594
1.612
0.526
1.586
1.558
66
10.03
ROIC%
22.54
21.97
19.38
21.18
22.04
21.07
18.07
17.30
18.89
16.21
26.58
18.07
20.22
39
6.10
Return on equity%
14.19
16.45
17.91
19.50
21.04
19.82
20.82
19.93
17.45
16.89
28.24
19.82
18.71
31
28.79
Return on assets%
24.43
24.94
27.49
26.54
24.52
23.00
24.28
22.32
20.42
20.45
10.73
22.32
24.36
11
62.60
EPS¥
117.13
134.02
142.48
147.93
154.42
177.20
181.38
187.72
205.66
222.68
64.69
7.60%
6.57%
—
25.91
EPS growth%
20.40
20.17
19.27
19.37
21.93
24.33
25.28
24.43
21.78
24.10
25.48
24.33
21.85
93
32.11
Bookvalue per sh¥
79.58
88.13
83.09
82.97
83.86
87.69
82.48
75.74
80.00
79.04
163.14
(1.18%)
0.10%
—
48.67
FCF per share¥
78.36
78.42
70.42
72.07
68.37
69.87
74.92
82.86
77.36
73.50
47.34
1.46%
(0.78%)
—
107.51
Dividend per sh¥
66.28
63.38
68.58
77.82
81.27
75.62
82.42
78.87
82.28
94.92
121.26
3.15%
3.45%
—
14.81
Div yield (avg)%
18.79
19.85
21.00
21.14
23.26
22.66
22.94
22.97
23.58
25.92
23.61
22.97
22.80
79
12.83
Payout ratio%
14.97
15.67
15.59
16.63
14.24
14.68
15.46
12.77
11.84
14.39
2.23
14.39
14.82
48
17.00
Shares (diluted)M
18.34
19.05
17.59
18.39
19.71
18.64
18.92
20.62
21.39
22.80
16.14
2.95%
1.04%
94
8.99
Buyback yield%
22.94
25.79
23.01
21.86
20.59
19.14
17.70
15.29
12.94
13.22
28.62
15.29
19.86
43
1.705
D/E ratiox
1.126
1.066
1.117
1.075
1.058
1.053
1.047
1.135
1.282
1.466
0.234
1.135
1.096
13
4.727
Enterprise value¥B
0.495
0.555
0.626
0.650
0.757
0.755
0.818
0.848
0.907
1.051
4.490
6.79%
8.93%
75
4.799
LT debt¥B
4.892
5.204
5.217
5.664
5.351
6.013
5.886
5.319
5.159
5.297
1.289
(0.20%)
0.75%
69
Revenue
¥5.181B
7.98%
1.00×
Cost of revenue
¥3.410B
7.94%
1.00×
Operating expenses
¥663.5M
8.38%
1.04×
Property and equipment
16.82%
Spread over hurdle
(2.10%)