1.102
Revenue¥B
2.280
2.333
2.291
2.339
2.293
2.267
2.312
2.367
2.333
1.168
1.159
(0.05%)
0.03%
42
24.50
Revenue growth%
26.28
28.05
30.08
30.09
28.25
25.54
26.54
25.26
26.37
27.69
7.48
26.37
26.80
94
13.15
Gross margin%
22.89
21.69
19.33
20.10
22.30
24.05
21.14
22.40
22.66
7.74
11.72
22.40
22.35
78
22.18
Operating margin%
24.00
25.66
23.12
23.80
24.99
27.12
25.59
28.28
27.98
25.04
7.81
27.12
25.29
66
6.83
Net margin%
24.26
25.80
27.32
24.91
22.91
22.28
20.38
20.12
20.11
11.89
16.75
20.38
23.42
46
16.03
P/E ratio (avg)x
37.70
42.87
43.31
45.06
51.08
57.11
59.23
67.51
72.83
9.826
22.38
59.23
48.07
38
7.250
EV/EBITx
7.535
8.615
9.967
10.07
9.881
10.32
10.75
12.21
13.04
14.98
37.14
10.75
10.02
10
9.31
FCF yield (avg)%
18.36
19.28
21.56
24.09
22.53
24.64
22.05
21.80
19.62
3.50
5.81
22.05
21.68
84
3.73
FCF margin%
5.07
4.60
5.42
6.59
9.25
9.49
9.65
7.63
10.26
26.52
24.94
9.49
7.11
49
0.264
FCF / Net incomex
0.550
0.568
0.606
0.675
0.672
0.722
0.856
0.885
1.047
0.370
0.237
0.856
0.674
38
29.95
ROIC%
25.54
24.09
25.33
24.61
21.99
21.74
20.78
22.28
22.38
8.94
24.06
21.99
23.24
27
6.53
Return on equity%
21.43
21.44
19.47
21.74
20.92
19.35
21.13
23.52
24.47
27.10
27.06
21.13
21.28
41
12.29
Return on assets%
25.45
23.13
24.06
21.92
19.52
17.87
20.29
20.83
21.20
2.12
20.98
20.29
21.56
70
118.91
EPS¥
121.88
119.46
108.21
96.40
98.59
93.34
84.56
92.01
94.09
127.13
139.49
(0.48%)
(3.20%)
—
8.10
EPS growth%
18.46
18.97
17.44
18.72
15.78
15.60
12.93
12.40
13.17
15.77
14.42
13.17
16.61
44
76.35
Bookvalue per sh¥
168.61
190.31
195.90
200.00
202.37
231.16
242.35
236.12
258.92
89.47
61.04
5.30%
6.01%
—
49.99
FCF per share¥
94.42
102.39
98.92
116.00
115.86
124.54
117.80
121.17
116.32
161.49
184.08
0.06%
1.43%
—
81.01
Dividend per sh¥
328.65
396.49
451.75
479.55
561.93
558.85
600.67
713.76
784.91
110.72
159.66
10.36%
11.14%
—
4.25
Div yield (avg)%
12.60
12.43
11.04
9.38
9.63
10.31
11.82
13.68
15.52
4.66
28.40
11.82
12.13
24
19.42
Payout ratio%
24.67
25.43
28.13
29.39
27.72
28.45
31.11
32.72
34.79
14.31
29.31
31.11
28.29
44
5.898
Shares (diluted)M
11.09
12.46
12.89
15.35
15.38
16.18
19.02
19.70
23.30
6.003
5.821
8.70%
9.23%
28
20.92
Buyback yield%
22.69
21.62
22.73
20.31
18.97
18.07
20.04
21.27
22.53
7.38
2.44
20.04
20.79
25
0.258
D/E ratiox
1.515
1.551
1.458
1.605
1.665
1.578
1.485
1.600
1.751
0.550
0.801
1.600
1.565
12
0.536
Enterprise value¥B
0.872
0.913
0.974
0.922
0.928
0.954
0.987
1.122
1.238
0.205
1.740
6.07%
6.28%
55
0.728
LT debt¥B
1.129
1.248
1.284
1.220
1.305
1.253
1.288
1.206
1.278
0.654
0.457
0.93%
1.76%
41
Revenue
¥2.333B
0.03%
1.00×
Cost of revenue
¥1.633B
0.03%
1.00×
Operating expenses
¥396.1M
(0.22%)
0.98×
Property and equipment
16.66%
Spread over hurdle
(0.92%)