0.991
Revenue¥B
1.660
1.721
1.744
1.808
1.921
1.961
2.032
2.135
2.228
2.274
1.102
3.44%
3.70%
15
2.06
Revenue growth%
21.66
20.86
23.19
23.10
24.43
21.46
19.48
22.10
23.59
22.96
8.26
22.10
22.53
69
23.33
Gross margin%
27.03
27.78
25.16
27.01
28.99
29.56
31.41
28.84
28.71
27.19
9.18
28.84
28.24
7
4.93
Operating margin%
25.37
27.11
25.10
28.00
26.67
27.21
29.92
27.45
26.14
26.38
8.69
27.21
26.89
51
25.13
Net margin%
29.73
29.42
31.36
28.41
26.71
23.79
21.20
18.90
18.58
16.20
25.61
18.90
25.25
40
16.16
P/E ratio (avg)x
27.97
30.70
30.01
31.03
33.92
33.80
34.17
36.27
31.57
30.54
27.25
33.80
31.30
8
22.81
EV/EBITx
27.70
29.89
33.80
33.87
36.38
35.90
39.98
43.79
41.08
39.57
15.88
39.98
36.14
72
24.47
FCF yield (avg)%
8.35
6.69
8.20
9.26
9.79
8.39
7.96
6.97
9.39
11.31
12.36
8.39
8.37
13
21.24
FCF margin%
21.63
23.56
25.85
23.46
21.70
20.41
19.98
18.48
17.27
15.52
12.72
18.48
21.02
77
0.192
FCF / Net incomex
1.463
1.367
1.573
1.671
1.577
1.677
1.633
1.584
1.752
1.972
1.682
1.677
1.609
6
25.83
ROIC%
14.37
13.70
13.22
15.73
13.92
15.23
17.10
14.15
12.09
11.64
12.70
14.15
14.04
86
4.28
Return on equity%
37.72
37.43
37.26
39.20
37.81
34.84
35.30
33.73
33.81
32.86
4.19
33.81
36.28
76
22.62
Return on assets%
21.88
22.74
23.01
23.92
24.75
25.84
27.97
28.87
30.82
29.87
20.00
28.87
25.30
75
129.77
EPS¥
134.29
148.81
148.49
142.62
130.76
142.97
137.74
133.20
123.01
126.82
133.53
(0.61%)
(1.51%)
—
6.82
EPS growth%
8.12
6.83
6.22
3.54
4.00
2.01
1.13
0.40
1.83
4.59
20.60
1.83
3.77
45
105.47
Bookvalue per sh¥
98.49
103.81
108.42
117.77
106.28
97.78
90.46
91.92
99.15
107.25
82.07
0.18%
1.23%
—
53.50
FCF per share¥
34.33
37.16
41.14
41.72
41.96
42.44
39.86
42.06
40.11
36.12
96.31
(2.95%)
1.25%
—
54.51
Dividend per sh¥
236.94
236.88
275.41
302.25
286.51
332.66
388.19
402.64
463.23
490.08
21.24
11.33%
9.32%
—
16.17
Div yield (avg)%
13.00
10.20
12.84
13.84
13.19
10.66
12.11
11.93
13.21
12.73
21.21
12.11
12.78
92
2.11
Payout ratio%
18.22
20.66
21.61
23.45
24.34
24.40
25.67
28.28
27.59
25.25
24.28
25.67
24.37
8
10.08
Shares (diluted)M
10.23
9.216
9.287
9.075
8.844
8.685
8.696
8.193
8.694
9.414
10.19
1.26%
(1.55%)
39
10.62
Buyback yield%
17.70
14.79
12.49
10.14
11.14
10.89
13.48
15.79
18.53
18.46
2.35
15.79
14.14
43
1.285
D/E ratiox
1.571
1.782
2.001
2.059
2.160
2.176
2.472
2.326
2.656
2.815
1.662
2.472
2.168
73
0.163
Enterprise value¥B
1.495
1.670
1.972
2.114
2.524
3.011
3.588
3.827
3.929
4.667
0.248
13.09%
12.43%
33
290.4
LT debt¥M
486.1
505.5
577.4
622.6
630.6
622.3
696.4
734.3
822.2
866.2
646.6
6.55%
5.84%
45
Revenue
¥2.274B
3.70%
1.00×
Cost of revenue
¥1.224B
3.79%
1.01×
Operating expenses
¥421.0M
3.48%
0.98×
Property and equipment
20.63%
Return on capital
226.78%
Spread over hurdle
218.92%