11.11
Revenue¥B
32.07
33.18
33.84
34.47
35.54
35.37
36.19
36.58
37.76
37.81
12.39
1.25%
1.75%
50
25.21
Revenue growth%
18.26
19.41
21.43
23.53
23.43
24.89
25.29
27.92
30.18
28.20
20.83
27.92
24.21
26
15.93
Gross margin%
10.11
12.71
15.17
18.01
20.28
21.31
23.54
21.60
19.68
21.72
18.92
21.60
19.98
33
8.92
Operating margin%
16.87
18.93
18.80
19.56
19.14
20.14
19.98
20.96
22.61
20.96
28.77
20.96
19.77
24
6.40
Net margin%
23.89
25.95
25.54
24.10
24.12
26.66
25.68
24.27
25.77
26.21
16.30
25.77
25.61
63
7.735
P/E ratio (avg)x
23.09
24.64
25.62
25.32
23.03
24.00
22.17
22.07
22.44
24.06
20.19
22.44
23.54
57
31.66
EV/EBITx
17.57
15.82
16.04
17.55
17.92
16.72
15.30
16.61
15.72
14.02
10.02
15.72
16.33
89
25.18
FCF yield (avg)%
16.71
18.46
17.81
20.30
19.43
19.50
21.91
21.29
20.62
21.35
9.38
21.29
19.90
8
27.04
FCF margin%
20.64
21.31
18.94
17.50
20.18
22.83
23.92
23.78
21.97
23.77
25.92
23.77
21.64
6
0.544
FCF / Net incomex
0.665
0.702
0.721
0.789
0.774
0.841
0.939
0.908
0.993
1.001
0.674
0.939
0.815
29
2.74
ROIC%
15.03
15.85
17.52
16.27
15.91
15.36
15.91
13.24
14.08
16.56
8.72
15.36
15.88
11
14.59
Return on equity%
14.90
14.22
14.75
15.26
14.80
15.45
13.74
13.13
10.48
8.39
13.93
13.13
14.48
69
27.72
Return on assets%
16.51
18.78
20.78
20.07
18.76
19.45
17.12
19.95
21.00
23.24
10.66
19.95
19.70
62
12,419
EPS¥
2,962
3,342
3,376
3,303
3,408
3,365
3,641
4,020
4,509
4,855
13,844
7.34%
6.50%
—
8.21
EPS growth%
9.00
6.60
8.64
10.60
8.62
11.55
10.60
11.05
12.15
12.47
18.40
11.55
10.60
88
3,244
Bookvalue per sh¥
10,847
11,569
12,103
13,519
14,377
13,870
14,274
15,092
15,578
18,014
11,437
4.61%
7.03%
—
14,056
FCF per share¥
9,116
8,713
9,298
9,756
8,928
9,899
9,642
9,604
10,613
10,987
6,554
4.24%
1.51%
—
7,927
Dividend per sh¥
5,010
5,213
4,970
4,703
4,588
4,397
4,221
4,564
4,709
4,611
5,953
0.10%
(0.82%)
—
27.89
Div yield (avg)%
3.60
3.59
5.99
4.47
1.80
1.97
0.95
0.87
0.40
2.64
8.10
0.95
2.31
79
4.21
Payout ratio%
26.92
28.89
30.03
30.57
30.54
30.34
27.53
25.68
24.26
26.74
29.79
26.74
28.21
74
1.373
Shares (diluted)M
1.892
1.968
1.985
2.395
2.374
2.445
2.539
2.532
2.985
3.512
1.314
8.14%
6.08%
30
20.80
Buyback yield%
36.45
38.05
39.28
39.75
41.43
42.42
43.34
45.60
45.81
44.85
20.14
44.85
41.92
25
0.693
D/E ratiox
2.123
2.427
2.425
2.481
2.621
2.511
2.413
2.428
2.421
2.487
1.491
2.428
2.428
18
10.27
Enterprise value¥B
11.56
12.14
13.17
14.40
12.85
12.77
12.02
13.03
14.57
15.94
28.28
4.40%
3.76%
88
17.76
LT debt¥B
27.76
29.54
28.62
31.92
30.44
27.53
24.97
27.17
26.16
25.30
25.72
(3.63%)
(0.88%)
12
Revenue
¥37.81B
1.75%
1.00×
Cost of revenue
¥23.29B
1.62%
0.99×
Operating expenses
¥7.858B
2.13%
1.04×
Property and equipment
14.87%
Spread over hurdle
15.75%