2.162
Revenue¥B
2.647
2.855
3.039
3.212
3.393
3.655
3.996
4.295
4.605
4.827
2.208
7.31%
6.69%
62
28.68
Revenue growth%
25.01
26.77
28.15
25.74
24.56
23.32
24.13
24.50
27.38
29.03
20.39
24.50
25.37
84
24.12
Gross margin%
9.86
9.88
12.47
13.28
10.75
12.69
14.07
13.52
12.69
11.29
15.74
12.69
12.58
15
23.08
Operating margin%
6.19
4.35
3.87
1.95
1.00
0.40
0.40
0.40
2.12
0.40
7.94
0.40
1.47
25
8.41
Net margin%
25.47
26.72
23.96
21.82
22.62
20.58
23.23
24.58
24.94
26.34
10.98
24.58
24.27
57
28.85
P/E ratio (avg)x
44.36
42.33
48.73
47.56
46.16
47.15
52.98
55.05
61.82
68.16
25.98
55.05
48.15
12
18.64
EV/EBITx
62.72
60.62
62.93
69.55
75.18
80.59
89.15
86.31
83.51
92.37
36.07
86.31
77.89
55
23.60
FCF yield (avg)%
25.39
27.11
29.90
27.53
27.48
27.93
30.63
32.80
31.53
29.47
29.38
30.63
28.70
45
7.63
FCF margin%
36.18
35.05
38.01
39.60
38.90
37.62
37.71
39.15
38.43
37.04
11.97
37.71
37.86
65
0.632
FCF / Net incomex
2.551
2.773
3.177
3.385
3.551
3.558
3.501
4.124
4.024
4.444
1.015
4.024
3.526
75
26.80
ROIC%
28.42
27.21
26.86
29.71
32.44
30.52
27.75
30.36
30.53
28.08
13.84
30.36
29.07
21
5.68
Return on equity%
9.11
7.13
4.58
3.49
4.72
3.70
5.02
5.72
6.38
6.20
4.54
5.72
5.37
64
7.26
Return on assets%
5.68
3.59
2.84
0.40
0.40
3.21
2.12
0.40
3.37
4.61
27.05
3.21
3.02
21
132.08
EPS¥
41.58
37.48
38.32
43.16
40.50
39.36
43.75
44.86
49.19
45.72
141.20
2.46%
2.20%
—
25.35
EPS growth%
16.30
18.64
18.38
17.94
17.56
16.29
15.96
17.70
16.29
17.05
13.64
16.29
17.30
82
125.41
Bookvalue per sh¥
112.59
132.12
134.90
138.79
167.08
163.15
175.26
196.97
226.27
232.29
122.24
6.81%
8.78%
—
47.07
FCF per share¥
43.17
44.71
45.87
50.31
51.80
58.90
54.36
60.64
65.02
64.04
37.51
4.34%
3.31%
—
79.08
Dividend per sh¥
88.11
95.57
91.55
84.20
75.42
69.04
68.45
59.59
54.51
56.81
89.11
(5.51%)
(5.78%)
—
9.34
Div yield (avg)%
12.99
14.12
12.10
10.83
8.32
10.28
9.70
12.55
12.52
12.03
18.20
12.03
12.06
43
16.75
Payout ratio%
29.33
32.22
34.25
32.23
33.35
34.79
35.95
38.90
40.43
38.52
13.23
38.52
34.52
75
22.37
Shares (diluted)M
26.39
26.33
27.43
25.10
23.61
23.26
26.19
24.45
27.28
28.58
23.27
3.89%
1.30%
88
21.33
Buyback yield%
20.06
21.71
23.43
22.83
23.83
22.11
24.42
22.94
25.50
23.61
13.76
23.61
23.19
19
1.446
D/E ratiox
0.316
0.350
0.341
0.339
0.323
0.353
0.344
0.343
0.387
0.446
0.693
0.353
0.343
6
3.982
Enterprise value¥B
6.059
6.826
6.655
7.144
6.408
5.979
6.381
6.642
7.159
7.680
4.215
3.69%
3.11%
53
1.486
LT debt¥B
1.153
1.149
1.112
1.094
1.029
1.093
1.166
1.113
1.013
1.048
0.244
0.38%
(1.92%)
59
Revenue
¥4.827B
6.69%
1.00×
Cost of revenue
¥3.011B
6.89%
1.02×
Operating expenses
¥865.3M
6.47%
0.98×
Property and equipment
20.07%
Spread over hurdle
26.79%