19.03
Revenue¥B
11.11
11.97
13.28
14.21
15.23
16.86
18.18
19.71
21.48
23.56
20.84
9.12%
8.52%
52
11.72
Revenue growth%
12.45
11.24
11.61
14.14
15.82
18.60
20.06
20.86
21.92
20.35
21.49
20.35
17.21
34
20.90
Gross margin%
21.89
23.48
20.96
23.26
25.62
28.35
31.14
33.82
31.49
29.96
5.31
31.14
26.98
65
28.70
Operating margin%
3.84
6.59
7.19
8.02
7.53
8.28
7.24
5.00
5.23
2.43
23.52
5.23
6.89
24
19.38
Net margin%
11.27
13.82
12.41
13.44
10.68
9.34
10.80
13.32
10.51
8.56
19.45
10.51
11.03
45
32.12
P/E ratio (avg)x
39.67
41.98
46.80
52.75
59.24
59.18
60.29
64.41
72.92
72.45
11.25
64.41
59.21
90
37.70
EV/EBITx
32.75
33.65
31.87
32.97
30.39
32.45
33.77
31.25
30.50
29.20
34.81
31.25
32.16
40
4.02
FCF yield (avg)%
3.00
1.24
3.34
1.38
0.85
2.40
5.16
7.71
6.19
6.54
10.78
6.19
3.17
9
27.53
FCF margin%
7.85
8.49
10.89
7.99
9.64
9.50
7.86
9.82
11.56
13.15
29.34
9.82
9.57
73
1.789
FCF / Net incomex
0.601
0.613
0.690
0.671
0.793
0.925
0.988
1.019
1.056
1.098
1.005
1.019
0.859
91
6.93
ROIC%
11.62
13.27
11.77
8.91
7.64
9.00
7.13
8.57
7.43
8.07
4.75
8.07
8.74
75
2.21
Return on equity%
19.50
16.69
15.75
17.60
17.03
19.58
18.01
16.83
17.94
20.28
22.84
18.01
17.77
51
26.33
Return on assets%
8.09
5.72
3.62
0.81
2.57
2.30
4.04
2.23
3.82
4.83
8.44
3.82
3.72
66
62.25
EPS¥
113.33
120.73
127.09
130.32
138.52
139.51
154.92
152.11
145.91
154.85
67.82
2.25%
2.30%
—
19.58
EPS growth%
16.66
18.22
17.34
14.92
14.56
15.88
13.46
14.18
11.38
13.79
25.01
13.79
14.74
69
142.88
Bookvalue per sh¥
151.07
141.69
144.53
160.68
160.20
173.08
190.78
216.59
234.16
231.94
92.32
7.68%
4.28%
—
62.63
FCF per share¥
17.78
17.87
18.13
16.73
15.94
16.00
17.23
16.86
17.78
16.41
42.06
0.58%
(0.93%)
—
62.68
Dividend per sh¥
78.51
80.63
75.15
83.97
92.27
100.28
106.42
116.63
114.05
130.35
100.65
7.16%
4.76%
—
16.54
Div yield (avg)%
27.04
28.01
27.31
26.05
27.42
25.67
27.79
26.13
23.45
21.12
12.94
25.67
26.58
16
21.98
Payout ratio%
10.03
7.99
6.66
9.23
10.88
12.07
14.08
16.61
15.55
12.91
20.19
14.08
11.48
29
96.10
Shares (diluted)M
129.8
126.6
152.4
159.7
192.8
198.2
208.7
244.2
267.1
311.3
96.42
10.06%
8.88%
14
16.80
Buyback yield%
20.66
19.28
19.10
20.87
22.90
20.87
21.60
22.53
24.55
27.12
12.64
22.53
21.24
24
0.963
D/E ratiox
1.598
1.503
1.746
1.613
1.649
1.534
1.570
1.598
1.748
1.811
0.156
1.598
1.605
89
24.61
Enterprise value¥B
22.85
21.79
21.56
24.19
27.31
29.09
31.35
29.55
29.75
30.16
4.522
2.00%
2.85%
41
17.01
LT debt¥B
10.86
10.88
9.403
8.925
8.532
8.693
7.504
7.877
8.494
7.237
6.359
(3.24%)
(5.16%)
86
Revenue
¥23.56B
8.52%
1.00×
Cost of revenue
¥16.20B
8.68%
1.01×
Operating expenses
¥2.406B
6.99%
0.87×
Property and equipment
17.16%
Spread over hurdle
26.91%