0.317
Revenue¥B
1.097
1.160
1.197
1.233
1.265
1.348
1.386
1.436
1.526
1.608
0.346
4.92%
4.26%
34
3.49
Revenue growth%
5.07
2.66
1.29
0.58
0.40
1.13
3.21
2.77
5.35
3.81
5.02
3.21
2.71
34
17.69
Gross margin%
12.80
10.59
13.37
12.24
13.74
14.40
16.03
17.56
16.35
15.04
11.88
16.03
14.07
27
11.64
Operating margin%
17.69
18.86
20.15
17.68
15.61
15.20
12.30
12.87
10.24
8.63
9.89
12.30
15.41
91
2.39
Net margin%
19.75
18.62
21.61
19.24
19.94
18.18
16.82
19.07
17.84
15.19
26.13
17.84
18.85
84
16.51
P/E ratio (avg)x
35.24
35.65
35.49
31.62
35.43
34.80
38.24
42.42
43.49
41.35
28.13
41.35
35.57
90
31.70
EV/EBITx
12.71
13.28
12.68
12.56
12.10
12.15
11.39
11.70
10.77
11.63
29.59
11.63
12.13
88
11.02
FCF yield (avg)%
13.77
13.71
13.52
13.63
14.89
12.97
14.48
16.95
19.03
17.78
7.56
16.95
14.13
58
14.21
FCF margin%
15.91
16.64
14.37
15.55
16.88
14.54
14.17
13.65
15.31
15.21
12.31
14.54
15.26
82
0.449
FCF / Net incomex
0.738
0.668
0.736
0.701
0.724
0.751
0.780
0.710
0.629
0.653
0.296
0.710
0.717
7
28.52
ROIC%
20.47
19.54
17.29
15.27
15.84
18.82
17.86
15.49
16.11
15.18
27.04
16.11
16.70
9
4.11
Return on equity%
4.07
1.08
1.98
2.52
1.62
4.33
6.90
7.71
10.43
12.39
29.16
7.71
4.20
13
11.36
Return on assets%
8.89
6.68
4.12
4.48
4.22
4.20
1.45
0.40
0.40
0.40
5.79
0.40
4.16
58
143.38
EPS¥
182.99
190.97
188.17
199.05
197.24
207.68
199.65
181.25
200.80
184.99
147.42
(1.27%)
(0.01%)
—
2.94
EPS growth%
22.84
20.72
21.05
22.19
21.10
18.57
17.34
16.92
18.88
17.47
23.35
17.47
19.80
19
54.63
Bookvalue per sh¥
142.58
143.20
145.23
142.80
128.42
136.09
139.83
125.73
123.49
125.55
318.47
(0.45%)
(2.06%)
—
200.41
FCF per share¥
201.78
213.27
215.82
217.96
249.46
245.96
236.87
269.96
314.91
305.12
131.28
4.11%
3.87%
—
223.64
Dividend per sh¥
83.08
75.72
83.91
93.53
94.47
91.75
93.42
86.17
86.80
80.44
64.59
(3.16%)
(0.41%)
—
15.29
Div yield (avg)%
23.05
21.50
21.54
21.61
23.62
25.36
27.65
26.30
28.51
29.77
21.95
27.65
24.49
78
21.47
Payout ratio%
4.55
3.90
3.27
3.78
6.58
6.47
7.53
5.17
6.53
8.41
17.76
6.53
5.82
77
5.066
Shares (diluted)M
4.776
4.522
4.098
4.596
5.081
5.534
5.447
5.320
5.132
5.180
5.043
0.39%
(0.08%)
51
18.08
Buyback yield%
23.63
25.79
26.57
26.63
29.27
26.28
23.36
24.57
21.91
21.43
10.56
23.36
25.18
83
1.614
D/E ratiox
1.699
1.929
2.127
2.343
2.530
2.787
3.181
3.180
3.769
4.163
1.650
3.181
2.659
93
1,330
Enterprise value¥M
731.5
680.1
724.0
702.7
718.9
697.5
663.6
670.5
705.9
749.2
476.3
0.83%
1.36%
76
309.2
LT debt¥M
129.7
111.5
110.1
106.8
105.6
99.75
106.3
103.0
95.51
84.58
320.8
(4.35%)
(3.59%)
10
Revenue
¥1.608B
4.26%
1.00×
Cost of revenue
¥1.125B
4.26%
1.00×
Operating expenses
¥360.0M
5.11%
1.08×
Property and equipment
14.47%
Spread over hurdle
12.19%