0.321
Revenue¥B
0.558
0.593
0.646
0.682
0.722
0.775
0.846
0.919
0.973
1.037
0.353
7.53%
7.24%
63
28.65
Revenue growth%
18.93
17.92
20.74
22.61
20.58
21.87
21.50
20.47
18.95
17.92
9.02
20.47
20.53
67
14.56
Gross margin%
23.37
23.04
20.77
18.02
16.07
18.81
17.38
18.48
18.84
19.14
14.54
18.81
18.83
69
15.24
Operating margin%
3.64
3.90
6.85
7.31
9.63
12.54
10.25
11.65
9.23
9.07
7.72
10.25
9.15
9
11.43
Net margin%
29.45
27.56
28.49
28.81
26.39
26.46
26.54
26.29
27.77
27.33
18.72
26.54
27.44
18
13.00
P/E ratio (avg)x
11.13
10.71
10.60
10.56
11.23
12.30
12.51
12.95
12.52
13.07
31.53
12.52
11.77
60
18.06
EV/EBITx
12.88
12.57
14.40
15.65
14.82
13.82
12.82
12.94
13.48
14.19
11.03
13.48
13.65
5
14.06
FCF yield (avg)%
20.85
18.83
18.82
20.24
20.37
20.03
17.40
18.90
20.35
22.90
6.44
20.03
20.14
64
18.80
FCF margin%
28.35
30.41
32.38
32.49
34.70
34.67
37.47
39.41
39.90
39.05
12.57
39.05
34.69
36
1.156
FCF / Net incomex
0.421
0.408
0.403
0.429
0.393
0.359
0.390
0.419
0.470
0.515
1.417
0.419
0.414
80
28.50
ROIC%
27.98
30.33
28.50
29.34
28.66
31.23
29.81
31.00
30.06
31.65
17.39
31.00
29.94
90
26.69
Return on equity%
22.89
25.75
24.56
23.89
20.96
18.19
15.78
14.42
15.56
13.88
21.42
15.56
19.57
71
11.00
Return on assets%
3.77
3.93
5.37
4.32
2.48
0.40
2.88
0.53
2.56
2.35
27.13
2.35
2.72
30
80.05
EPS¥
111.35
128.65
133.31
158.87
155.77
158.66
168.30
194.91
214.92
213.94
82.26
6.55%
8.52%
—
5.69
EPS growth%
11.31
14.00
11.88
13.66
10.82
13.45
11.63
14.63
14.85
12.28
14.50
13.45
12.86
58
40.46
Bookvalue per sh¥
108.96
101.67
95.73
101.73
99.50
91.98
82.94
81.35
76.65
74.89
201.41
(5.52%)
(3.93%)
—
215.42
FCF per share¥
106.45
116.93
123.70
124.01
121.24
127.37
139.06
145.74
135.66
145.79
59.08
3.76%
2.24%
—
287.89
Dividend per sh¥
208.10
233.78
276.13
322.90
316.33
334.09
378.44
402.01
468.79
446.14
231.67
7.12%
9.13%
—
27.48
Div yield (avg)%
2.17
0.40
3.02
1.93
0.40
2.85
1.42
1.56
0.52
0.40
7.13
1.42
1.49
74
2.48
Payout ratio%
10.38
11.87
14.08
14.56
14.65
14.86
14.41
16.43
17.10
15.03
23.32
15.03
14.61
74
1.786
Shares (diluted)M
1.873
2.110
2.337
2.321
2.353
2.686
3.045
3.389
3.648
3.399
1.782
7.63%
6.48%
87
27.69
Buyback yield%
30.06
27.34
27.40
28.26
26.13
28.28
26.88
25.20
25.25
26.89
11.46
26.88
27.12
16
0.882
D/E ratiox
2.150
2.432
2.781
2.761
3.066
3.069
3.618
4.275
4.464
4.304
1.283
4.275
3.068
7
0.216
Enterprise value¥B
0.731
0.771
0.809
0.836
0.961
1.116
1.325
1.552
1.638
1.704
0.683
12.15%
8.68%
65
0.641
LT debt¥B
1.115
1.036
1.122
1.166
1.242
1.218
1.144
1.236
1.251
1.217
0.636
(0.40%)
1.01%
57
Revenue
¥1.037B
7.24%
1.00×
Cost of revenue
¥725.9M
7.29%
1.00×
Operating expenses
¥170.7M
7.17%
0.99×
Property and equipment
18.76%
Spread over hurdle
(1.61%)