1.787
Revenue¥B
1.901
1.884
1.910
1.915
1.916
1.920
1.970
1.963
1.983
2.035
1.927
1.21%
0.46%
29
12.23
Revenue growth%
19.37
17.46
19.92
22.45
25.10
24.24
22.45
24.26
22.10
21.50
20.14
22.45
22.27
74
21.16
Gross margin%
12.27
14.63
14.11
11.22
13.10
15.74
18.38
19.45
18.46
21.19
29.91
18.46
15.18
6
4.38
Operating margin%
23.75
21.02
18.26
17.44
20.39
20.56
19.67
21.47
18.78
19.28
7.48
19.67
20.03
5
8.65
Net margin%
2.17
1.53
1.79
0.40
0.40
0.40
0.40
0.40
2.31
0.40
18.83
0.40
0.40
53
25.75
P/E ratio (avg)x
34.34
35.19
40.92
39.79
44.76
44.75
46.25
52.18
59.35
60.90
17.05
52.18
44.76
59
22.12
EV/EBITx
32.35
35.75
38.27
39.42
40.40
42.72
44.01
46.57
48.13
57.58
14.29
46.57
41.56
57
27.25
FCF yield (avg)%
16.72
17.22
19.29
18.40
20.54
23.16
23.61
22.41
20.26
18.20
27.51
22.41
19.78
37
26.12
FCF margin%
7.68
5.72
3.76
1.43
0.40
0.40
1.95
1.07
3.67
3.98
6.57
1.95
2.81
76
1.660
FCF / Net incomex
1.076
1.182
1.206
1.070
1.041
0.946
0.819
0.789
0.796
0.868
1.584
0.819
0.993
71
24.76
ROIC%
20.20
21.21
23.24
25.65
23.92
21.38
23.52
21.80
21.92
20.21
4.99
21.80
21.86
7
7.87
Return on equity%
1.40
0.40
0.40
0.40
0.55
1.62
0.40
0.40
0.64
3.29
14.12
0.64
0.48
18
22.34
Return on assets%
20.13
22.57
23.11
21.07
20.29
18.90
21.01
20.38
23.14
25.63
10.49
21.01
21.04
93
92.54
EPS¥
215.12
251.93
293.50
316.04
364.35
410.41
433.21
484.20
465.25
539.84
100.52
8.18%
11.19%
—
24.58
EPS growth%
7.44
6.85
6.12
5.02
3.06
4.72
1.82
4.42
4.05
1.78
17.57
4.05
4.57
25
182.12
Bookvalue per sh¥
274.93
257.16
252.90
281.48
270.77
251.70
262.05
271.99
250.56
263.90
98.91
(0.51%)
1.05%
—
101.27
FCF per share¥
391.02
390.00
448.13
470.81
507.55
572.51
553.55
613.74
573.63
541.89
136.79
1.32%
3.78%
—
187.72
Dividend per sh¥
79.86
76.19
74.67
78.00
81.19
90.03
86.13
76.79
70.01
71.53
48.69
(2.50%)
(1.34%)
—
8.12
Div yield (avg)%
34.13
34.59
34.76
35.57
32.79
31.87
31.97
32.42
35.34
33.59
4.94
32.42
33.86
92
27.71
Payout ratio%
5.12
7.10
8.91
9.35
9.51
8.63
6.37
7.40
7.57
7.64
12.18
7.57
7.61
29
5.322
Shares (diluted)M
5.422
6.082
6.895
7.778
8.126
8.165
7.765
7.492
7.122
7.927
5.472
(0.50%)
3.91%
95
4.41
Buyback yield%
22.78
19.99
19.26
20.82
23.04
25.16
25.04
22.85
20.91
18.98
12.73
22.85
21.84
64
1.079
D/E ratiox
2.264
2.604
2.979
3.481
3.986
3.984
4.697
4.712
5.076
5.419
0.723
4.712
3.985
29
239.4
Enterprise value¥M
691.6
728.2
675.7
754.2
705.0
744.5
749.8
712.2
660.4
757.6
499.8
1.45%
2.39%
35
0.712
LT debt¥B
0.998
1.074
1.209
1.427
1.531
1.581
1.546
1.756
1.957
2.265
0.669
8.15%
9.77%
58
Revenue
¥2.035B
0.46%
1.00×
Cost of revenue
¥1.066B
0.13%
0.97×
Operating expenses
¥360.2M
1.43%
1.10×
Property and equipment
17.65%
Goodwill & intangibles
16.96%
Spread over hurdle
12.21%