1.245
Revenue¥B
1.852
1.889
1.931
1.949
1.997
1.994
2.063
2.054
2.123
2.136
1.306
1.36%
1.61%
18
10.28
Revenue growth%
32.09
31.85
30.00
32.82
32.12
31.73
29.01
29.13
31.90
31.65
11.41
31.65
31.79
9
5.88
Gross margin%
32.91
34.95
35.97
34.91
32.16
31.19
28.95
28.79
31.06
33.99
3.59
31.06
32.54
7
16.23
Operating margin%
4.03
4.78
3.18
5.27
6.10
6.99
7.98
7.38
8.86
6.72
15.06
7.38
6.41
75
8.73
Net margin%
23.15
23.67
25.85
24.60
26.21
23.33
25.74
23.71
21.72
22.72
20.61
23.33
23.69
11
27.83
P/E ratio (avg)x
17.60
18.51
21.13
23.97
25.97
29.74
32.63
32.14
32.80
35.31
9.487
32.63
27.85
79
9.234
EV/EBITx
36.72
37.29
40.42
44.86
46.25
42.09
44.09
45.28
48.82
43.61
21.58
44.09
43.85
43
19.76
FCF yield (avg)%
13.36
14.69
13.29
13.74
16.51
16.66
18.23
16.41
19.25
18.03
11.40
18.03
16.46
68
12.59
FCF margin%
6.25
4.70
4.56
4.41
2.71
3.69
3.46
3.67
6.17
6.81
24.27
3.69
4.49
7
1.555
FCF / Net incomex
0.559
0.630
0.730
0.847
0.855
0.870
1.030
1.010
1.158
1.369
0.399
1.030
0.862
45
24.14
ROIC%
3.89
3.19
2.08
2.21
4.90
4.39
6.11
3.93
4.41
7.24
12.36
4.41
4.16
25
22.99
Return on equity%
29.66
29.22
28.79
28.15
29.21
29.83
32.78
30.20
27.99
28.00
24.65
29.83
29.21
75
10.12
Return on assets%
22.01
23.14
20.92
19.13
18.07
17.02
14.91
15.51
13.78
11.73
7.35
14.91
17.55
69
69.46
EPS¥
290.61
257.35
257.86
272.34
295.82
320.10
346.69
351.23
382.32
375.61
72.97
4.89%
2.66%
—
13.32
EPS growth%
24.80
24.66
22.66
21.46
19.94
18.09
15.42
17.06
16.33
15.72
20.07
16.33
19.01
71
167.39
Bookvalue per sh¥
81.45
82.28
76.90
71.82
80.53
75.66
69.68
71.34
76.41
75.41
302.61
(1.30%)
(0.53%)
—
102.67
FCF per share¥
305.79
325.73
329.91
337.60
308.20
310.18
290.03
282.32
283.55
259.54
182.09
(3.38%)
(1.93%)
—
134.07
Dividend per sh¥
238.63
257.11
276.86
312.26
315.45
358.34
341.32
380.64
440.92
466.40
201.24
8.14%
6.44%
—
20.09
Div yield (avg)%
26.79
25.63
27.02
27.54
24.59
26.26
26.87
26.36
23.72
24.83
3.53
26.26
26.31
49
18.77
Payout ratio%
25.42
27.79
28.20
30.38
32.46
33.81
31.58
31.66
34.11
34.91
15.89
33.81
31.62
18
3.543
Shares (diluted)M
5.093
6.032
6.390
7.141
7.612
8.013
8.098
9.393
9.510
10.65
3.680
6.95%
8.26%
94
25.43
Buyback yield%
25.39
24.57
27.12
27.06
27.73
27.30
28.17
25.65
24.21
23.09
6.78
25.65
26.36
25
0.775
D/E ratiox
0.197
0.216
0.191
0.171
0.152
0.159
0.152
0.133
0.136
0.126
1.207
0.136
0.156
22
503.1
Enterprise value¥M
194.5
204.3
204.1
216.4
222.4
247.0
229.2
250.7
276.8
291.3
352.7
5.55%
4.13%
7
1.206
LT debt¥B
1.011
0.941
0.996
1.023
1.038
1.036
1.086
1.212
1.196
1.134
0.919
1.78%
2.00%
42
Revenue
¥2.136B
1.61%
1.00×
Cost of revenue
¥1.317B
1.52%
0.99×
Operating expenses
¥346.6M
2.11%
1.05×
Property and equipment
14.52%
Spread over hurdle
33.03%