1.441
Revenue¥B
4.705
4.958
5.405
5.963
6.295
6.759
7.422
8.025
8.608
1.539
1.503
7.62%
7.83%
75
23.58
Revenue growth%
27.65
29.33
28.37
28.43
26.93
27.91
27.14
28.11
26.41
4.74
4.77
27.14
27.81
73
4.56
Gross margin%
13.73
13.47
16.12
18.04
17.35
17.92
17.30
17.63
15.50
7.91
6.78
17.35
16.71
41
17.86
Operating margin%
10.79
9.83
10.27
7.97
6.01
8.04
9.74
11.45
14.17
10.48
8.87
9.74
9.78
88
4.25
Net margin%
23.48
23.73
21.06
18.19
17.47
17.29
19.41
20.74
21.78
15.49
7.94
19.41
20.90
90
32.79
P/E ratio (avg)x
28.17
27.99
28.12
30.26
32.87
33.52
37.33
33.46
37.14
22.75
6.994
33.52
31.57
22
21.76
EV/EBITx
29.16
30.99
37.24
38.72
39.59
46.86
53.23
59.95
70.28
18.06
18.33
53.23
39.16
82
11.67
FCF yield (avg)%
19.98
20.87
23.38
23.77
26.69
24.85
25.86
25.77
28.77
8.58
20.57
25.86
24.31
9
24.37
FCF margin%
29.03
29.41
26.55
25.44
28.27
26.74
27.53
29.94
29.88
3.80
5.11
28.27
27.90
41
0.143
FCF / Net incomex
0.984
0.898
0.898
0.930
0.880
0.954
0.919
0.803
0.845
1.402
1.285
0.880
0.909
81
3.58
ROIC%
11.55
9.60
7.76
6.96
7.35
9.97
7.92
7.68
7.34
22.18
20.65
7.68
7.84
43
22.75
Return on equity%
18.06
18.11
18.07
17.65
19.05
21.09
18.98
16.73
18.54
14.98
6.97
18.98
18.33
88
24.30
Return on assets%
19.31
20.36
20.24
22.13
22.63
24.76
23.21
21.42
22.99
23.61
22.90
22.99
21.77
29
75.95
EPS¥
115.64
124.40
124.33
146.42
167.37
177.26
170.25
201.51
239.70
84.05
80.70
10.36%
10.69%
—
17.18
EPS growth%
10.45
10.22
12.16
14.03
14.93
15.59
18.56
20.62
21.83
2.62
8.94
18.56
14.48
25
209.98
Bookvalue per sh¥
173.59
194.12
196.86
225.80
261.09
301.44
345.35
367.81
369.36
127.38
159.72
10.34%
8.66%
—
143.78
FCF per share¥
319.96
341.95
382.01
392.22
417.39
487.71
510.78
601.62
708.94
189.40
151.08
12.57%
10.33%
—
194.45
Dividend per sh¥
114.48
123.11
134.98
127.27
126.74
119.64
111.60
109.55
99.43
112.80
92.97
(4.82%)
(1.59%)
—
22.03
Div yield (avg)%
24.55
27.45
26.84
28.79
30.01
29.02
28.73
28.76
30.76
3.21
13.24
29.02
28.74
6
22.57
Payout ratio%
14.17
16.11
16.87
15.16
17.04
14.82
15.63
12.74
13.95
2.18
7.18
14.82
15.39
26
21.66
Shares (diluted)M
34.35
35.39
37.18
35.95
34.84
34.48
37.78
35.87
39.24
22.13
21.97
1.77%
2.39%
52
19.43
Buyback yield%
19.90
17.83
20.05
17.25
15.68
14.93
16.66
19.54
20.87
24.60
26.53
16.66
17.58
10
0.393
D/E ratiox
0.109
0.129
0.136
0.131
0.155
0.157
0.172
0.168
0.181
0.717
1.493
0.168
0.146
80
10.78
Enterprise value¥B
7.632
7.554
8.074
6.995
6.947
6.866
7.324
6.762
5.983
5.492
10.85
(3.08%)
(0.89%)
93
4.483
LT debt¥B
7.592
7.772
7.536
7.850
8.101
7.301
6.516
6.472
6.601
4.935
1.883
(3.41%)
(0.70%)
67
Revenue
¥8.608B
7.83%
1.00×
Cost of revenue
¥5.648B
7.93%
1.01×
Operating expenses
¥1.554B
7.83%
1.00×
Property and equipment
17.44%
Spread over hurdle
(4.55%)