0.937
Revenue¥B
1.293
1.372
1.458
1.527
1.563
1.625
1.731
1.770
1.831
1.870
1.005
3.66%
4.01%
70
8.91
Revenue growth%
25.56
27.25
26.56
24.76
25.82
23.86
24.18
26.17
28.07
25.63
15.16
25.63
25.72
43
16.63
Gross margin%
24.35
26.22
25.54
26.52
29.35
27.41
26.39
25.42
23.38
24.87
11.92
25.42
25.88
51
22.15
Operating margin%
19.39
21.98
22.21
21.28
19.42
19.69
19.61
22.54
23.34
25.27
21.69
22.54
21.63
39
13.47
Net margin%
15.13
17.35
18.30
18.72
16.75
15.30
13.07
15.78
17.69
19.67
15.93
15.78
17.05
38
23.11
P/E ratio (avg)x
26.57
26.03
25.18
24.97
23.52
22.59
21.43
25.10
27.17
27.60
34.58
25.10
25.14
34
19.08
EV/EBITx
33.14
32.86
34.51
33.62
39.74
44.48
46.23
53.57
59.51
63.45
31.28
53.57
42.11
51
28.70
FCF yield (avg)%
19.94
18.59
17.66
16.88
17.23
16.01
18.22
19.54
21.26
22.50
2.42
19.54
18.40
95
2.70
FCF margin%
23.30
24.59
23.75
22.10
24.95
27.05
26.65
24.32
25.79
25.66
14.27
25.79
24.77
61
0.906
FCF / Net incomex
1.381
1.518
1.769
2.119
2.114
2.259
2.296
2.652
3.033
2.968
1.672
2.652
2.189
39
9.74
ROIC%
30.64
28.73
28.36
30.86
29.43
30.00
27.40
24.98
24.88
26.29
26.26
26.29
28.55
34
28.81
Return on equity%
21.36
23.93
22.59
23.50
26.02
25.73
23.70
21.96
23.62
22.39
21.46
23.62
23.56
86
3.45
Return on assets%
24.23
21.99
23.66
25.29
24.21
24.13
24.35
22.21
22.56
23.82
5.65
23.82
23.97
61
64.03
EPS¥
57.22
57.82
62.15
69.51
64.46
66.73
61.81
57.41
64.93
60.61
70.50
(1.22%)
0.21%
—
23.53
EPS growth%
11.74
12.14
9.38
8.85
7.10
7.57
6.37
5.86
7.93
5.11
26.66
6.37
7.75
26
14.32
Bookvalue per sh¥
55.86
65.30
75.64
82.41
89.75
94.20
97.76
103.15
115.91
122.58
64.39
6.43%
9.12%
—
23.52
FCF per share¥
47.50
49.85
53.69
52.71
60.24
67.12
76.21
75.27
69.55
74.50
32.25
4.34%
5.59%
—
70.30
Dividend per sh¥
53.12
59.27
62.61
61.76
59.56
61.74
63.22
59.16
60.69
66.05
26.01
2.09%
2.61%
—
11.51
Div yield (avg)%
28.81
29.82
27.43
29.07
27.40
26.41
25.53
24.64
23.56
23.05
8.29
24.64
26.91
75
19.61
Payout ratio%
22.54
22.91
22.03
22.34
20.66
19.68
20.08
19.06
16.59
14.51
10.79
19.06
20.37
57
15.29
Shares (diluted)M
22.82
25.48
26.13
27.19
30.75
31.50
36.12
36.27
35.25
39.00
15.38
4.87%
6.57%
92
7.84
Buyback yield%
21.25
20.44
22.45
25.37
26.03
25.84
28.21
31.03
30.21
28.42
18.09
28.42
25.94
28
0.394
D/E ratiox
0.750
0.699
0.638
0.542
0.516
0.500
0.500
0.482
0.454
0.475
1.221
0.482
0.508
92
1.774
Enterprise value¥B
1.710
1.472
1.576
1.604
1.624
1.527
1.385
1.334
1.350
1.155
1.900
(6.60%)
(3.57%)
37
1.985
LT debt¥B
1.064
1.211
1.327
1.468
1.394
1.370
1.321
1.434
1.653
1.631
0.730
3.19%
5.72%
93
Revenue
¥1.870B
4.01%
1.00×
Cost of revenue
¥1.097B
3.77%
0.98×
Operating expenses
¥203.5M
4.38%
1.04×
Property and equipment
16.87%
Cash and investments
13.94%
Spread over hurdle
11.62%