0.510
Revenue¥B
0.886
0.919
0.944
0.992
1.050
1.076
1.109
1.152
1.200
1.232
0.560
3.25%
3.86%
93
25.19
Revenue growth%
14.31
15.72
16.52
18.73
20.39
19.51
20.07
21.68
20.16
19.16
18.59
20.07
19.33
56
11.48
Gross margin%
7.83
9.23
12.03
12.75
14.44
14.54
17.20
14.65
15.02
16.43
13.25
15.02
14.49
65
5.27
Operating margin%
19.79
17.69
19.60
17.38
16.44
18.15
18.14
17.06
18.55
16.32
14.83
18.14
17.92
61
3.96
Net margin%
29.64
28.42
31.37
28.66
31.17
30.67
33.32
35.55
34.87
34.88
25.71
34.87
31.27
20
26.31
P/E ratio (avg)x
34.98
34.07
33.20
33.67
40.05
47.40
49.45
55.02
60.72
68.60
7.529
55.02
43.73
90
29.97
EV/EBITx
41.66
45.53
44.21
49.10
53.25
54.90
61.60
60.44
59.03
53.52
23.17
59.03
53.39
64
12.99
FCF yield (avg)%
25.75
27.77
25.40
26.63
25.86
25.63
23.71
24.33
25.18
24.03
2.37
24.33
25.52
78
24.90
FCF margin%
24.03
24.58
26.27
25.01
27.49
26.17
25.45
26.87
24.08
21.56
12.52
25.45
25.23
69
1.261
FCF / Net incomex
1.150
1.135
1.131
1.264
1.409
1.367
1.475
1.600
1.729
1.891
0.938
1.600
1.388
76
26.34
ROIC%
13.31
15.04
14.57
15.99
13.27
12.26
9.81
9.39
9.10
6.28
17.31
9.39
12.76
68
13.22
Return on equity%
7.54
5.55
3.31
4.82
2.99
2.31
0.46
1.43
3.36
0.64
16.94
1.43
3.15
54
16.42
Return on assets%
5.01
5.44
6.04
3.75
4.38
5.31
7.79
8.06
6.10
4.10
12.71
6.10
5.37
16
159.31
EPS¥
136.58
164.81
176.51
185.46
189.69
215.54
210.13
241.93
266.78
285.73
171.48
8.54%
9.65%
—
6.16
EPS growth%
27.28
30.03
31.25
30.10
29.22
26.86
24.96
26.08
24.67
27.64
24.29
26.08
27.46
58
138.25
Bookvalue per sh¥
67.35
71.79
86.94
105.70
122.73
144.36
168.99
179.15
203.27
231.77
45.98
13.56%
13.69%
—
107.72
FCF per share¥
37.00
38.67
38.38
41.57
35.80
37.31
34.98
37.78
32.95
35.80
158.00
—
(0.94%)
—
48.21
Dividend per sh¥
206.26
247.26
240.76
289.36
306.17
300.24
356.38
350.55
421.88
461.45
39.87
8.55%
9.99%
—
9.50
Div yield (avg)%
5.40
4.41
2.90
1.26
3.28
4.68
6.16
7.86
6.65
8.55
16.67
6.65
5.04
24
6.29
Payout ratio%
18.37
20.95
23.68
25.10
23.44
25.77
23.48
21.25
21.41
22.42
29.31
22.42
22.93
87
8.469
Shares (diluted)M
9.144
8.529
8.660
8.684
9.580
9.490
9.877
11.38
10.84
11.01
8.312
2.83%
2.81%
25
17.47
Buyback yield%
14.45
13.41
11.91
12.48
12.38
10.15
13.08
12.34
10.49
10.09
17.78
10.49
12.36
49
1.690
D/E ratiox
0.327
0.322
0.357
0.345
0.395
0.415
0.408
0.486
0.565
0.559
0.644
0.486
0.401
74
0.324
Enterprise value¥B
0.979
1.148
1.288
1.381
1.614
1.671
1.909
2.004
2.066
2.314
0.199
7.47%
9.93%
61
1,355
LT debt¥M
86.26
86.95
77.16
69.90
71.12
72.82
70.34
60.62
56.82
61.53
748.1
(2.86%)
(3.33%)
80
Revenue
¥1.232B
3.86%
1.00×
Cost of revenue
¥862.3M
3.86%
1.00×
Operating expenses
¥259.4M
3.81%
0.99×
Property and equipment
15.06%
Spread over hurdle
(3.85%)