0.891
Revenue¥B
1.439
1.461
1.508
1.561
1.635
1.722
1.808
1.884
1.942
2.004
0.966
4.16%
3.48%
62
23.47
Revenue growth%
23.50
23.18
25.04
26.60
25.77
24.51
24.19
26.76
24.95
25.14
22.21
24.95
24.99
23
12.75
Gross margin%
27.51
27.74
25.00
24.39
23.95
21.49
19.44
20.07
17.48
17.26
10.58
19.44
22.72
75
28.17
Operating margin%
13.06
10.74
9.89
11.51
14.29
15.25
16.43
15.20
13.35
14.40
26.90
15.20
13.82
37
17.86
Net margin%
15.45
15.18
15.58
13.56
14.34
11.47
10.68
12.03
11.01
11.45
24.50
11.45
12.79
55
33.91
P/E ratio (avg)x
30.00
30.25
28.08
29.51
31.33
34.65
34.03
32.57
35.40
37.13
28.28
34.65
31.95
27
37.31
EV/EBITx
18.53
17.99
19.10
19.86
20.72
21.29
20.05
22.30
25.22
27.03
19.11
22.30
20.38
53
2.27
FCF yield (avg)%
22.36
21.59
22.61
19.89
17.74
19.49
18.80
16.78
15.98
13.70
23.82
16.78
19.14
35
2.78
FCF margin%
6.91
8.11
6.47
4.59
5.18
6.83
7.78
4.92
4.68
2.22
12.15
4.92
5.83
61
0.722
FCF / Net incomex
0.111
0.096
0.104
0.090
0.084
0.089
0.092
0.091
0.088
0.091
0.647
0.091
0.091
56
23.99
ROIC%
13.26
12.67
10.89
8.45
10.63
11.37
13.26
13.81
14.69
16.07
16.13
13.81
12.97
28
5.20
Return on equity%
9.49
12.18
11.47
11.33
13.27
10.37
12.18
13.26
15.89
15.08
8.73
13.26
12.18
67
21.78
Return on assets%
14.56
11.77
12.02
12.69
10.53
12.27
10.12
7.94
8.63
8.73
6.41
8.73
11.15
29
20.36
EPS¥
38.78
41.41
48.97
57.89
64.31
71.30
75.04
74.15
72.70
77.96
21.30
3.93%
6.81%
—
8.70
EPS growth%
26.10
28.20
30.96
29.01
31.48
29.91
31.89
30.64
30.43
29.27
19.21
30.43
30.17
88
29.60
Bookvalue per sh¥
16.39
14.58
14.65
15.03
14.10
14.60
12.80
13.85
15.10
15.92
67.47
2.46%
(0.04%)
—
34.20
FCF per share¥
18.19
20.55
20.11
21.27
20.16
21.11
21.18
20.35
19.50
20.01
70.19
(0.15%)
1.29%
—
27.04
Dividend per sh¥
18.48
21.99
22.30
23.52
24.70
26.42
31.31
36.89
35.72
39.67
61.97
9.93%
9.42%
—
19.63
Div yield (avg)%
19.98
22.87
24.30
22.27
22.92
23.71
23.69
24.73
25.76
23.75
7.20
23.75
23.70
89
27.67
Payout ratio%
12.79
14.03
11.95
11.30
10.13
9.67
7.46
4.94
2.80
1.21
13.92
4.94
9.90
29
12.33
Shares (diluted)M
11.98
12.17
11.43
11.14
10.29
11.39
11.95
12.22
11.46
10.66
12.44
0.72%
(0.82%)
50
7.09
Buyback yield%
10.68
12.07
10.88
10.16
11.31
11.70
13.75
14.10
17.04
14.35
3.75
14.10
11.89
22
1.579
D/E ratiox
2.005
1.920
1.948
2.097
2.226
2.143
2.109
2.038
1.970
2.291
1.302
2.109
2.067
50
1.063
Enterprise value¥B
1.447
1.569
1.509
1.393
1.192
1.178
1.111
0.989
0.918
0.959
1.245
(4.27%)
(4.20%)
74
0.937
LT debt¥B
0.622
0.634
0.729
0.844
0.804
0.863
0.890
0.990
1.000
1.043
0.842
5.35%
6.87%
46
Revenue
¥2.004B
3.48%
1.00×
Cost of revenue
¥1.327B
3.76%
1.03×
Operating expenses
¥290.5M
2.74%
0.93×
Property and equipment
14.10%
Spread over hurdle
85.00%