1.992
Revenue¥B
1.317
1.379
1.461
1.544
1.663
1.783
1.907
1.977
2.120
2.268
2.084
6.40%
6.12%
87
13.65
Revenue growth%
30.13
32.94
30.13
28.85
26.52
26.44
25.83
23.00
24.35
21.52
8.59
24.35
26.48
26
28.66
Gross margin%
2.87
3.81
5.67
6.27
8.52
9.01
11.05
10.65
11.43
11.13
25.92
11.05
8.77
48
3.54
Operating margin%
31.61
30.04
29.46
30.45
31.96
31.37
28.82
28.49
31.15
28.18
18.97
28.82
30.24
64
26.68
Net margin%
4.73
4.35
5.47
6.73
8.29
10.48
8.83
11.49
10.07
10.51
3.17
10.48
8.56
83
7.055
P/E ratio (avg)x
15.93
14.00
12.19
13.46
13.58
13.23
13.48
13.19
13.23
13.83
14.34
13.23
13.47
22
30.62
EV/EBITx
25.04
27.30
29.88
28.19
31.09
31.99
30.23
30.86
33.26
31.74
33.77
31.74
30.54
27
15.39
FCF yield (avg)%
6.44
8.86
6.32
7.28
4.80
7.68
9.09
8.35
10.92
9.01
14.89
9.01
8.01
63
6.06
FCF margin%
22.19
21.37
22.63
24.08
22.47
22.23
23.87
23.35
20.76
18.82
10.19
22.23
22.35
27
1.373
FCF / Net incomex
0.918
0.975
1.052
1.086
1.068
1.215
1.322
1.349
1.543
1.542
0.264
1.349
1.151
74
27.32
ROIC%
27.71
29.32
31.64
34.51
36.81
35.83
33.60
34.83
33.36
36.11
16.09
34.83
34.06
89
29.88
Return on equity%
18.73
17.40
17.60
19.68
21.60
18.87
20.72
18.32
20.58
19.07
27.81
19.07
18.97
84
22.70
Return on assets%
11.59
8.76
6.31
8.26
11.04
9.46
12.04
12.81
11.72
10.59
24.83
11.72
10.82
63
260.43
EPS¥
270.77
270.90
279.58
320.91
301.93
340.01
332.38
362.60
408.66
449.44
269.65
8.28%
4.30%
—
4.31
EPS growth%
16.79
17.34
18.45
21.12
22.65
25.08
25.97
28.86
26.97
28.68
6.85
26.97
23.87
92
192.75
Bookvalue per sh¥
67.78
58.72
58.57
63.24
58.80
58.51
52.81
51.87
53.73
54.53
168.82
(1.49%)
(1.96%)
—
57.17
FCF per share¥
256.64
289.79
302.99
311.23
309.06
293.16
326.20
335.20
355.75
392.06
83.03
4.87%
5.32%
—
202.24
Dividend per sh¥
269.63
283.25
256.98
269.06
233.11
200.35
187.38
188.61
171.14
154.09
220.25
(7.95%)
(5.79%)
—
6.60
Div yield (avg)%
2.04
2.23
2.41
1.44
0.87
1.52
3.54
5.76
5.90
3.28
12.17
3.54
2.32
63
12.94
Payout ratio%
26.57
26.83
26.46
29.32
30.38
27.74
28.27
26.62
27.80
26.07
5.09
27.74
27.29
41
7.367
Shares (diluted)M
5.809
5.299
5.220
5.497
5.368
5.261
5.256
4.523
4.670
4.255
7.400
(4.54%)
(3.83%)
34
5.93
Buyback yield%
13.30
14.30
14.96
12.43
9.96
10.17
10.74
8.64
7.42
6.46
25.81
8.64
10.46
70
0.738
D/E ratiox
0.563
0.626
0.575
0.520
0.512
0.498
0.466
0.501
0.467
0.466
1.276
0.467
0.507
67
2.431
Enterprise value¥B
0.709
0.707
0.843
0.953
1.005
1.072
1.071
1.101
1.049
1.213
2.188
3.83%
6.30%
59
0.394
LT debt¥B
1.030
1.030
0.944
0.874
0.889
0.866
0.904
0.867
0.832
0.732
1.994
(3.82%)
(2.74%)
19
Revenue
¥2.268B
6.12%
1.00×
Cost of revenue
¥1.588B
6.12%
1.00×
Operating expenses
¥355.1M
5.79%
0.97×
Property and equipment
15.66%
Spread over hurdle
42.22%