1.560
Revenue¥B
2.522
2.513
2.516
2.545
2.517
2.560
2.611
2.662
2.676
2.684
1.736
1.29%
0.92%
85
9.81
Revenue growth%
21.74
23.85
25.33
27.00
28.25
30.79
33.70
32.55
31.27
32.89
9.55
32.55
29.52
12
13.50
Gross margin%
15.12
14.09
12.97
14.16
13.68
10.75
12.19
15.00
12.59
12.45
10.79
12.45
13.33
79
14.64
Operating margin%
23.52
26.50
25.46
24.69
23.87
23.08
20.70
19.34
16.85
15.83
14.25
19.34
23.30
68
12.87
Net margin%
18.52
20.16
19.11
17.86
20.01
21.11
22.34
20.36
17.63
20.47
25.24
20.47
20.08
59
33.27
P/E ratio (avg)x
28.35
29.30
30.46
36.48
37.95
39.53
45.64
54.51
64.98
74.42
31.36
54.51
38.74
68
34.62
EV/EBITx
46.78
46.84
52.05
58.81
68.27
73.72
83.85
89.63
89.64
95.03
26.55
89.63
70.99
17
20.79
FCF yield (avg)%
19.55
20.82
19.57
18.50
15.56
12.69
14.49
16.75
17.78
17.99
21.18
16.75
17.88
54
19.76
FCF margin%
35.47
37.67
34.91
34.68
36.14
36.57
33.82
35.56
37.25
35.26
18.73
35.56
35.51
24
0.197
FCF / Net incomex
1.239
1.171
1.340
1.344
1.502
1.412
1.329
1.438
1.610
1.671
1.163
1.438
1.378
42
24.97
ROIC%
9.43
11.12
12.51
15.26
14.30
16.40
14.68
17.38
14.39
15.96
11.29
15.96
14.53
82
11.24
Return on equity%
27.78
30.44
31.83
30.10
27.92
26.59
24.32
23.57
26.49
26.36
8.42
26.36
27.18
17
17.19
Return on assets%
34.99
33.02
33.14
32.27
33.49
33.75
33.00
31.80
33.44
32.90
21.66
33.00
33.08
45
28.50
EPS¥
139.98
146.87
149.04
165.59
182.68
219.44
257.75
297.79
315.81
350.40
30.86
13.91%
10.18%
—
24.30
EPS growth%
27.45
29.84
29.93
30.97
33.42
31.92
31.77
32.57
30.72
32.61
15.05
31.92
31.37
37
110.85
Bookvalue per sh¥
45.05
47.93
43.03
44.88
41.98
38.03
42.04
43.22
44.76
40.81
92.51
(0.56%)
(1.92%)
—
23.78
FCF per share¥
24.96
25.91
28.42
29.38
26.25
23.70
23.92
23.16
24.14
24.77
77.46
(1.15%)
0.33%
—
34.47
Dividend per sh¥
111.33
115.51
121.61
108.81
111.48
112.87
124.83
109.46
115.43
103.69
15.74
(1.44%)
(0.71%)
—
28.84
Div yield (avg)%
11.75
13.70
13.68
16.44
15.23
15.58
15.88
16.88
18.90
19.83
18.70
16.88
15.73
89
24.33
Payout ratio%
14.54
13.57
15.74
14.59
16.41
15.19
17.79
15.05
13.76
15.93
13.25
15.19
15.12
19
10.79
Shares (diluted)M
9.317
9.397
10.31
10.50
10.26
10.44
9.905
9.945
11.16
10.59
10.68
0.64%
0.61%
45
4.16
Buyback yield%
9.79
11.86
14.69
13.08
11.91
13.23
12.91
10.05
12.16
14.74
3.71
12.91
12.54
39
1.744
D/E ratiox
1.705
1.863
2.121
2.380
2.644
2.458
2.544
2.747
3.034
3.461
0.428
2.747
2.501
69
2.283
Enterprise value¥B
1.029
0.964
0.910
0.871
0.944
0.970
0.954
0.913
0.938
1.041
2.309
1.98%
1.14%
27
0.865
LT debt¥B
1.050
1.037
1.169
1.378
1.433
1.667
1.687
1.862
2.186
2.259
2.399
9.53%
7.89%
51
Revenue
¥2.684B
0.92%
1.00×
Cost of revenue
¥1.878B
0.92%
1.00×
Operating expenses
¥532.4M
0.27%
0.94×
Property and equipment
19.83%
Spread over hurdle
(2.73%)