0.115
Revenue¥B
3.003
3.081
3.142
3.182
3.223
3.204
3.155
3.239
3.193
3.155
0.122
(0.43%)
0.56%
82
8.77
Revenue growth%
28.52
25.92
28.89
28.58
30.32
31.64
29.15
27.97
25.63
26.47
12.15
27.97
28.55
68
18.56
Gross margin%
7.00
4.95
7.77
5.19
4.12
5.44
3.72
4.98
7.88
10.04
16.66
5.44
5.31
87
20.08
Operating margin%
1.04
0.40
1.66
0.40
1.77
0.40
1.07
1.48
0.73
2.54
20.06
1.07
1.06
57
14.35
Net margin%
23.61
24.22
23.69
24.64
22.55
24.37
23.97
26.84
28.47
30.34
27.70
26.84
24.30
50
32.24
P/E ratio (avg)x
29.11
33.66
38.48
42.86
49.83
56.15
58.99
63.80
69.40
64.71
15.91
63.80
52.99
21
34.92
EV/EBITx
46.89
50.15
58.80
66.24
77.08
89.89
104.3
105.4
107.2
103.4
10.32
104.3
83.49
51
11.70
FCF yield (avg)%
33.57
30.81
33.46
33.00
31.31
32.94
30.31
33.02
31.28
31.06
25.25
31.28
32.12
89
16.87
FCF margin%
32.98
35.74
34.56
33.40
33.09
32.69
29.88
28.19
30.71
30.57
28.17
30.57
32.83
41
1.507
FCF / Net incomex
0.866
0.913
0.911
0.967
1.078
1.180
1.209
1.262
1.180
1.165
0.991
1.180
1.121
38
14.10
ROIC%
25.04
26.03
24.23
21.24
21.00
18.15
16.92
17.37
15.63
18.50
15.26
17.37
19.75
24
12.83
Return on equity%
5.06
2.94
2.26
0.80
0.40
0.40
1.34
0.45
0.40
0.40
13.03
0.40
0.62
86
7.72
Return on assets%
10.39
12.30
15.22
14.42
15.16
16.49
14.56
12.25
14.58
15.07
24.33
14.58
14.57
86
83.55
EPS¥
139.59
126.62
118.10
115.92
107.56
97.99
108.81
103.78
95.70
90.08
91.14
(3.49%)
(4.20%)
—
23.46
EPS growth%
25.57
27.22
30.09
32.55
34.60
36.30
37.39
35.15
32.77
31.57
27.19
35.15
32.66
41
72.23
Bookvalue per sh¥
142.26
157.97
147.49
143.12
133.05
138.93
149.09
159.97
168.08
156.81
148.28
3.34%
0.23%
—
118.80
FCF per share¥
255.25
307.94
318.86
321.95
313.20
350.21
345.11
399.81
471.07
495.47
71.64
9.61%
8.89%
—
87.34
Dividend per sh¥
131.62
128.20
147.42
152.63
154.01
145.72
154.18
145.55
143.73
150.60
105.94
(0.45%)
1.17%
—
20.44
Div yield (avg)%
18.46
15.98
15.78
16.14
19.05
19.92
19.34
22.33
19.43
17.38
18.75
19.43
18.75
69
6.56
Payout ratio%
23.14
22.27
19.61
17.94
15.32
16.58
17.13
18.54
19.58
17.53
16.38
17.53
18.24
51
7.205
Shares (diluted)M
6.808
7.306
7.357
8.312
8.582
8.528
8.397
9.120
9.162
9.869
7.230
2.83%
2.82%
18
11.39
Buyback yield%
30.57
32.95
30.52
28.28
30.60
29.31
28.36
25.78
27.15
26.15
17.91
27.15
28.84
7
1.646
D/E ratiox
0.857
0.906
1.005
1.133
1.208
1.214
1.333
1.264
1.245
1.358
1.400
1.264
1.211
42
1,045
Enterprise value¥M
562.0
620.9
713.0
725.0
763.4
824.0
841.1
946.5
984.8
983.9
406.6
5.21%
6.79%
41
2.202
LT debt¥B
1.292
1.363
1.521
1.635
1.745
1.893
2.073
2.244
2.057
2.130
1.381
4.07%
6.27%
68
Revenue
¥3.155B
0.56%
1.00×
Cost of revenue
¥2.208B
0.56%
1.00×
Operating expenses
¥575.9M
0.80%
1.02×
Property and equipment
20.41%
Goodwill & intangibles
16.79%
Spread over hurdle
(3.43%)