0.781
Revenue¥B
1.278
1.384
1.436
1.546
1.660
1.761
1.842
1.963
2.104
2.275
0.796
6.51%
6.64%
41
23.62
Revenue growth%
32.47
30.34
29.50
27.30
24.87
24.60
25.58
22.96
22.63
24.17
18.71
24.17
25.22
58
9.68
Gross margin%
17.00
18.81
18.32
20.42
19.47
18.32
19.80
18.32
17.59
17.73
17.34
18.32
18.32
21
26.25
Operating margin%
25.22
22.94
20.28
21.69
21.78
22.97
25.72
28.28
30.33
32.42
2.37
28.28
24.09
16
13.50
Net margin%
13.32
16.20
17.63
19.37
21.55
21.19
19.93
21.91
23.55
26.27
27.21
21.91
20.56
12
14.10
P/E ratio (avg)x
10.25
10.71
10.10
9.320
8.984
8.910
9.127
8.914
8.627
8.536
26.51
8.910
9.055
30
27.38
EV/EBITx
28.52
31.06
32.72
37.08
41.38
48.47
55.77
55.33
55.52
57.40
26.89
55.52
44.93
51
4.16
FCF yield (avg)%
19.12
17.92
18.45
16.71
18.55
20.58
19.48
19.47
19.34
16.49
20.96
19.47
18.83
82
23.02
FCF margin%
7.08
8.91
6.45
3.51
2.54
3.73
6.28
7.64
8.79
8.04
6.19
7.64
6.77
49
1.704
FCF / Net incomex
0.444
0.492
0.536
0.635
0.629
0.687
0.804
0.804
0.874
0.951
0.507
0.804
0.661
32
14.58
ROIC%
9.09
8.70
6.84
8.22
9.24
6.54
8.24
8.16
9.13
9.12
29.18
8.24
8.47
13
24.68
Return on equity%
9.10
7.06
8.85
11.43
12.61
11.86
9.88
10.71
7.89
8.72
24.64
9.88
9.49
12
8.13
Return on assets%
4.73
4.73
5.73
6.30
6.98
7.50
7.11
5.69
3.30
0.46
11.04
5.69
5.71
41
56.26
EPS¥
457.84
538.61
564.35
553.14
541.14
639.06
700.88
785.80
858.31
954.68
61.64
12.02%
9.31%
—
9.93
EPS growth%
12.30
13.77
16.54
14.17
14.65
17.40
18.52
19.06
17.51
17.99
4.58
17.99
16.97
57
128.94
Bookvalue per sh¥
234.46
245.83
271.64
291.94
299.61
312.71
344.87
383.77
357.34
399.71
124.28
5.93%
5.06%
—
219.66
FCF per share¥
111.60
117.48
133.17
140.84
138.04
141.45
130.66
144.10
159.67
180.51
153.51
5.51%
4.01%
—
152.30
Dividend per sh¥
58.43
62.31
63.04
59.05
64.06
63.00
60.49
54.89
57.24
55.36
164.12
(2.88%)
(1.39%)
—
20.50
Div yield (avg)%
11.14
10.37
7.69
8.55
5.57
2.61
0.40
0.40
0.40
2.45
15.14
0.40
4.09
73
19.45
Payout ratio%
22.34
21.67
21.94
22.15
20.28
18.01
17.06
14.41
12.66
14.13
9.17
14.41
19.15
74
2.349
Shares (diluted)M
2.890
3.357
3.373
3.178
3.713
3.855
4.244
4.253
4.373
5.061
2.452
6.39%
5.70%
94
16.45
Buyback yield%
29.20
31.35
33.05
32.48
33.48
32.75
33.90
35.95
37.38
34.41
19.03
34.41
33.26
74
1.066
D/E ratiox
0.265
0.265
0.292
0.328
0.343
0.370
0.371
0.387
0.368
0.386
1.478
0.371
0.355
57
0.128
Enterprise value¥B
3.702
4.416
4.764
5.092
5.571
5.931
6.688
7.166
8.175
8.539
1.463
8.92%
10.20%
54
1.658
LT debt¥B
2.523
2.816
3.004
2.813
2.977
3.299
3.358
3.368
3.637
4.151
0.264
6.88%
6.12%
31
Revenue
¥2.275B
6.64%
1.00×
Cost of revenue
¥1.480B
6.41%
0.98×
Operating expenses
¥397.5M
7.00%
1.03×
Property and equipment
15.10%
Spread over hurdle
(0.82%)