1.092
Revenue¥B
0.991
1.037
1.096
1.166
1.251
1.329
1.379
1.426
1.526
1.586
1.141
4.85%
5.53%
71
15.75
Revenue growth%
27.60
27.80
27.91
25.10
22.36
23.67
25.51
28.12
26.01
26.79
18.35
26.01
26.40
67
7.45
Gross margin%
1.07
3.33
1.42
2.25
0.40
0.63
0.40
2.02
3.47
1.49
2.92
1.49
1.46
80
14.22
Operating margin%
28.53
27.30
25.20
24.17
22.03
24.88
21.96
22.18
22.85
21.27
7.73
22.18
23.51
48
20.29
Net margin%
14.10
12.38
9.99
7.86
5.99
3.23
4.94
6.43
5.10
7.89
26.51
5.10
7.14
37
36.41
P/E ratio (avg)x
36.28
35.46
36.16
36.98
34.04
36.13
32.57
32.20
32.61
30.48
26.25
32.57
34.75
36
19.04
EV/EBITx
15.59
14.25
15.53
14.26
13.39
11.98
12.39
11.11
12.02
13.04
30.34
12.02
13.21
87
16.02
FCF yield (avg)%
17.13
14.88
14.59
16.57
17.86
20.33
20.90
20.86
18.53
18.13
7.86
20.33
17.99
80
24.99
FCF margin%
17.98
18.34
19.83
22.35
24.25
23.10
20.78
20.82
18.74
20.50
9.26
20.78
20.64
46
1.748
FCF / Net incomex
1.304
1.392
1.463
1.420
1.368
1.328
1.193
1.040
0.953
0.908
1.771
1.040
1.316
94
2.38
ROIC%
3.97
3.23
3.84
4.56
2.78
0.51
0.44
0.40
0.65
0.59
4.67
0.51
1.71
60
23.08
Return on equity%
10.69
12.39
11.04
11.05
12.93
15.55
13.56
13.97
16.95
15.46
22.55
15.46
13.24
68
16.84
Return on assets%
22.45
21.71
18.91
18.29
16.21
17.78
20.16
20.94
20.44
22.04
22.89
20.44
20.30
12
116.20
EPS¥
210.33
203.74
231.50
249.50
276.75
312.83
302.68
314.40
325.07
349.75
125.12
4.79%
4.51%
—
25.97
EPS growth%
18.56
20.94
19.23
20.47
17.65
20.18
17.67
19.77
21.26
20.61
18.63
20.18
19.97
85
242.23
Bookvalue per sh¥
186.38
178.13
172.45
163.98
159.60
170.94
155.80
142.66
147.82
143.10
195.13
(2.16%)
(2.32%)
—
99.46
FCF per share¥
168.69
170.88
183.13
221.51
231.55
273.39
271.07
319.45
373.90
455.00
36.65
14.47%
11.12%
—
144.34
Dividend per sh¥
151.07
134.81
136.55
122.64
132.24
120.66
104.70
109.38
100.21
97.41
235.83
(5.93%)
(4.87%)
—
11.46
Div yield (avg)%
22.34
19.66
21.96
22.96
20.12
21.25
24.07
21.97
20.20
17.23
22.13
21.25
21.60
53
20.10
Payout ratio%
23.24
21.68
18.94
16.96
15.59
15.09
15.26
17.01
15.07
13.31
9.87
15.09
16.28
45
6.922
Shares (diluted)M
8.495
8.185
8.032
8.573
8.693
9.243
10.86
12.44
13.31
13.18
6.913
8.68%
5.83%
35
20.07
Buyback yield%
16.60
16.81
17.85
17.36
14.75
12.90
15.00
14.11
12.92
14.46
22.49
14.11
14.87
60
1.701
D/E ratiox
0.539
0.517
0.517
0.483
0.508
0.455
0.435
0.486
0.461
0.500
1.772
0.461
0.493
31
0.747
Enterprise value¥B
0.291
0.334
0.341
0.397
0.434
0.413
0.393
0.375
0.431
0.421
1.142
(0.63%)
4.18%
41
0.415
LT debt¥B
1.068
1.143
1.219
1.368
1.366
1.547
1.801
1.786
1.863
2.010
0.100
8.04%
8.28%
30
Revenue
¥1.586B
5.53%
1.00×
Cost of revenue
¥1.010B
5.37%
0.98×
Operating expenses
¥282.8M
6.29%
1.07×
Property and equipment
20.50%
Spread over hurdle
67.75%