0.990
Revenue¥B
0.686
0.752
0.816
0.887
0.942
1.010
1.110
1.203
1.300
1.411
1.015
8.41%
8.11%
51
22.98
Revenue growth%
1.63
3.81
4.86
6.62
7.02
4.23
3.55
3.64
3.21
3.53
19.33
3.55
3.73
56
3.35
Gross margin%
28.11
30.32
30.93
28.06
25.92
27.42
27.39
29.97
27.89
29.59
14.70
27.89
28.09
46
20.83
Operating margin%
30.10
27.88
27.21
24.58
23.08
24.85
25.00
23.44
24.40
21.96
12.52
24.40
24.72
40
9.88
Net margin%
21.81
23.83
23.31
24.26
23.92
24.23
23.66
24.16
22.38
24.19
14.20
24.16
23.88
49
23.96
P/E ratio (avg)x
28.00
30.75
33.74
37.71
38.85
41.15
46.87
51.55
50.00
53.73
16.20
50.00
40.00
7
22.59
EV/EBITx
21.05
21.25
20.49
18.78
20.29
19.57
17.29
17.08
16.85
17.75
34.69
17.29
19.17
71
3.99
FCF yield (avg)%
19.37
18.91
17.62
17.21
19.41
22.21
22.09
23.46
24.42
23.45
23.39
23.45
20.75
74
20.13
FCF margin%
14.93
16.72
14.72
12.15
13.34
13.21
11.28
10.80
12.51
10.96
28.69
11.28
12.86
73
1.736
FCF / Net incomex
0.434
0.474
0.475
0.466
0.479
0.518
0.460
0.397
0.432
0.416
1.090
0.432
0.463
23
24.93
ROIC%
0.40
2.71
0.40
1.60
0.84
0.40
1.77
4.57
5.80
8.38
7.44
4.57
1.68
84
24.27
Return on equity%
17.10
18.72
17.94
20.88
22.28
22.12
19.88
19.53
19.67
20.09
24.60
19.88
19.77
54
18.70
Return on assets%
16.82
18.05
20.33
22.52
21.93
22.72
23.82
26.16
23.60
23.89
9.61
23.82
22.62
69
55.93
EPS¥
250.51
291.63
297.88
304.23
326.11
307.31
315.39
329.52
353.81
347.01
62.22
1.25%
3.78%
—
15.33
EPS growth%
1.51
2.57
0.40
0.93
0.40
0.92
3.72
1.98
3.62
2.96
12.49
2.96
1.74
86
125.75
Bookvalue per sh¥
26.63
25.96
28.70
25.79
23.56
26.03
26.44
26.42
27.13
27.20
60.45
2.92%
(0.44%)
—
50.04
FCF per share¥
182.33
195.78
209.72
229.94
209.02
203.09
203.30
190.29
217.28
231.62
67.46
2.07%
2.83%
—
49.66
Dividend per sh¥
287.69
335.72
341.90
365.73
378.98
373.11
414.29
415.26
452.69
475.02
156.55
4.62%
6.73%
—
24.24
Div yield (avg)%
8.70
11.16
12.32
9.92
7.95
5.44
4.95
3.53
5.39
6.52
20.65
5.39
7.23
52
11.89
Payout ratio%
12.74
11.25
13.20
10.81
12.98
15.33
16.92
16.34
13.34
13.76
5.79
15.33
13.27
38
5.764
Shares (diluted)M
9.600
10.99
12.46
13.84
15.82
16.70
19.18
21.06
23.42
24.59
5.718
9.23%
10.15%
90
26.46
Buyback yield%
12.05
14.14
13.15
10.78
12.70
10.64
9.34
10.10
7.82
6.54
22.76
9.34
10.71
14
1.714
D/E ratiox
2.330
2.215
2.301
2.199
2.554
2.967
3.137
3.302
3.183
3.334
1.234
3.183
2.761
52
1,365
Enterprise value¥M
240.1
208.2
193.4
199.1
184.7
175.1
182.3
199.4
187.3
179.9
295.4
(0.52%)
(3.01%)
77
654.7
LT debt¥M
362.4
382.1
374.5
339.6
331.9
316.9
336.4
309.3
314.1
324.7
773.5
(0.44%)
(2.49%)
10
Revenue
¥1.411B
8.11%
1.00×
Cost of revenue
¥771.5M
8.20%
1.01×
Operating expenses
¥168.1M
7.30%
0.93×
Property and equipment
15.20%
Spread over hurdle
(0.10%)