1.044
Revenue¥B
0.956
1.017
1.084
1.168
1.226
1.328
1.452
1.566
1.663
1.764
1.090
7.55%
7.16%
39
25.59
Revenue growth%
20.74
20.35
22.91
22.27
23.02
22.06
22.31
19.46
18.21
19.68
27.58
19.68
21.40
33
18.97
Gross margin%
15.84
16.91
19.02
21.94
22.86
20.94
19.19
18.64
21.62
23.89
14.02
20.94
20.07
20
29.96
Operating margin%
29.25
29.27
27.87
29.99
29.35
30.94
32.47
33.78
30.99
33.76
9.57
32.47
30.46
26
12.69
Net margin%
9.83
9.82
12.09
14.14
11.49
12.57
14.84
16.46
19.16
20.38
19.21
16.46
13.35
38
18.46
P/E ratio (avg)x
21.41
22.56
24.50
23.87
26.62
31.40
31.77
34.98
34.45
37.65
31.24
34.45
29.01
41
8.660
EV/EBITx
12.87
13.71
12.50
11.38
10.67
11.90
12.81
13.52
13.74
13.87
23.32
13.52
12.84
17
26.76
FCF yield (avg)%
1.62
3.47
3.08
2.40
4.33
6.96
6.79
5.21
7.47
10.19
20.50
6.96
4.77
24
16.78
FCF margin%
5.02
6.65
6.93
6.37
9.35
9.46
7.78
8.21
11.12
9.25
23.24
9.25
8.00
59
1.410
FCF / Net incomex
0.699
0.661
0.604
0.610
0.646
0.573
0.605
0.598
0.595
0.633
0.230
0.598
0.607
51
19.48
ROIC%
15.51
16.10
13.68
11.24
8.48
10.67
10.68
11.03
13.19
13.08
16.34
11.03
12.16
64
5.16
Return on equity%
16.40
17.79
14.93
15.49
17.63
19.91
17.43
16.94
17.05
19.56
24.26
17.43
17.24
55
6.38
Return on assets%
19.01
17.14
18.51
17.97
18.28
19.70
19.71
21.10
23.56
23.54
2.42
21.10
19.36
88
157.70
EPS¥
78.96
73.24
73.42
72.32
75.42
80.31
85.63
91.91
86.38
82.18
163.99
1.73%
0.63%
—
14.54
EPS growth%
14.67
15.13
15.93
15.61
18.04
16.65
15.84
13.25
12.64
13.57
27.68
13.57
15.37
8
209.25
Bookvalue per sh¥
174.81
168.08
170.68
159.71
171.75
159.70
181.79
208.95
213.00
246.95
184.62
7.53%
3.35%
—
215.95
FCF per share¥
203.22
230.31
251.90
268.58
275.55
280.09
305.16
276.61
311.80
307.37
176.71
2.21%
5.08%
—
63.61
Dividend per sh¥
251.73
248.30
283.87
323.71
363.34
407.01
453.08
510.61
581.08
598.55
49.17
10.50%
9.61%
—
15.03
Div yield (avg)%
29.20
30.97
33.52
34.77
33.69
36.66
34.39
35.86
35.02
35.33
12.64
35.33
34.58
45
12.42
Payout ratio%
20.05
20.84
22.06
22.72
25.68
26.38
23.50
24.00
21.38
21.49
3.66
23.50
22.39
50
2.906
Shares (diluted)M
3.473
3.135
3.160
3.476
3.381
3.021
2.925
2.910
3.125
3.495
2.905
0.66%
0.15%
20
28.30
Buyback yield%
7.13
6.13
8.34
6.38
8.92
10.75
8.68
11.52
10.77
9.31
25.50
10.75
8.80
16
0.980
D/E ratiox
1.037
1.178
1.127
1.174
1.248
1.239
1.364
1.375
1.517
1.541
0.374
1.375
1.243
69
0.276
Enterprise value¥B
1.763
1.947
2.278
2.185
2.252
2.287
2.310
2.203
2.417
2.290
1.427
0.33%
2.65%
67
0.437
LT debt¥B
1.280
1.142
0.984
0.896
0.963
1.004
1.013
1.065
1.117
1.016
1.070
1.06%
(2.76%)
68
Revenue
¥1.764B
7.16%
1.00×
Cost of revenue
¥1.033B
7.56%
1.04×
Operating expenses
¥426.2M
6.68%
0.96×
Property and equipment
22.75%
Spread over hurdle
22.05%