0.273
Revenue¥B
5.649
5.763
5.865
5.790
5.810
5.824
5.988
5.925
5.882
5.876
0.294
0.23%
0.69%
77
18.86
Revenue growth%
13.66
16.28
17.58
18.30
15.76
16.22
15.76
15.29
15.70
14.99
18.51
15.70
15.76
41
24.83
Gross margin%
31.60
30.41
32.79
31.51
33.25
32.44
33.29
35.67
33.01
30.86
17.03
33.01
32.62
13
27.20
Operating margin%
17.44
14.60
14.19
12.65
10.70
7.74
9.01
6.12
3.82
4.12
23.65
6.12
9.85
55
25.84
Net margin%
9.03
7.38
8.58
6.63
7.19
8.22
10.51
13.36
10.44
12.94
20.09
10.51
8.80
68
36.60
P/E ratio (avg)x
6.808
7.221
7.149
6.153
6.623
5.949
6.118
6.609
6.809
6.501
35.25
6.501
6.616
58
9.252
EV/EBITx
25.27
26.11
27.15
28.74
27.52
29.31
31.22
34.72
33.06
29.68
18.53
31.22
29.02
75
19.17
FCF yield (avg)%
7.24
7.03
7.62
9.68
8.23
6.11
3.64
6.12
6.64
4.94
21.73
6.11
6.83
17
15.65
FCF margin%
13.08
11.35
13.93
11.01
11.49
13.67
11.61
11.83
12.85
15.77
16.36
12.85
12.34
80
1.150
FCF / Net incomex
0.900
0.976
0.989
1.154
1.210
1.172
1.300
1.445
1.397
1.459
1.436
1.397
1.191
39
10.95
ROIC%
20.01
21.47
22.56
21.80
20.42
19.41
17.99
16.79
19.54
22.49
9.54
19.41
20.22
13
23.80
Return on equity%
25.51
27.01
25.33
23.25
26.10
24.09
22.12
23.54
21.36
20.18
13.82
22.12
23.81
42
15.59
Return on assets%
28.62
30.87
32.33
33.68
31.19
31.88
34.32
35.66
37.53
40.36
21.92
35.66
33.00
53
95.26
EPS¥
124.60
136.13
131.70
146.59
169.02
171.38
199.44
238.45
257.58
248.65
102.86
8.03%
7.51%
—
9.50
EPS growth%
0.58
3.31
2.76
5.74
4.28
6.13
3.27
1.52
0.40
1.14
2.52
1.52
3.02
58
51.97
Bookvalue per sh¥
165.85
163.00
168.87
174.93
183.24
197.19
192.06
198.98
223.63
213.01
153.72
3.06%
3.78%
—
115.05
FCF per share¥
82.78
75.11
67.17
64.72
65.91
64.20
57.60
63.99
68.22
61.80
163.42
(1.28%)
(2.52%)
—
154.76
Dividend per sh¥
162.08
156.72
172.23
187.41
191.21
212.35
210.81
221.42
244.52
259.48
77.30
6.30%
5.95%
—
5.62
Div yield (avg)%
18.82
19.96
18.79
20.45
21.68
20.58
21.28
23.83
22.86
21.10
19.34
21.28
20.84
45
26.76
Payout ratio%
10.66
12.01
9.63
10.60
13.58
11.36
13.93
13.67
14.50
12.54
5.55
13.67
12.27
64
15.85
Shares (diluted)M
13.61
14.65
15.90
16.48
16.84
16.88
18.11
17.27
18.70
17.06
15.94
0.27%
2.95%
84
27.16
Buyback yield%
15.81
18.20
20.07
20.76
20.27
21.30
19.78
17.39
19.16
16.33
20.72
19.16
19.47
16
1.125
D/E ratiox
0.913
0.806
0.842
0.788
0.767
0.746
0.634
0.573
0.616
0.551
1.525
0.616
0.757
88
4.010
Enterprise value¥B
3.885
3.732
3.833
3.738
4.017
4.543
4.754
4.521
4.620
4.707
1.351
3.22%
2.37%
76
1.073
LT debt¥B
1.757
1.738
1.747
1.936
1.879
1.971
2.313
2.572
3.024
3.405
4.294
12.63%
6.93%
91
Revenue
¥5.876B
0.69%
1.00×
Cost of revenue
¥3.492B
0.71%
1.00×
Operating expenses
¥650.2M
0.78%
1.01×
Property and equipment
17.52%
Spread over hurdle
14.54%