0.511
Revenue¥B
1.602
1.674
1.716
1.791
1.877
1.984
2.030
2.122
2.168
2.221
0.561
3.42%
3.72%
57
7.11
Revenue growth%
7.54
5.88
3.05
2.70
3.31
1.65
0.40
0.40
2.96
3.94
23.55
1.65
3.00
22
12.95
Gross margin%
4.11
5.70
5.22
6.79
9.10
10.19
8.48
10.71
8.50
8.57
15.21
8.57
8.49
14
11.02
Operating margin%
16.33
18.76
17.04
17.44
18.92
17.93
18.61
16.76
18.97
18.18
21.90
18.18
18.05
31
28.60
Net margin%
25.29
27.55
26.13
23.88
23.12
25.68
28.59
26.77
29.15
31.19
13.43
28.59
26.45
34
21.11
P/E ratio (avg)x
13.94
13.20
13.15
12.27
12.31
12.93
11.37
10.79
11.24
11.12
11.50
11.24
12.29
68
9.359
EV/EBITx
21.99
24.68
23.27
26.46
28.18
27.62
30.37
30.49
35.15
40.51
7.297
30.49
27.90
35
24.56
FCF yield (avg)%
22.15
24.26
25.39
28.17
30.41
28.03
29.16
28.88
29.55
31.72
5.12
29.16
28.52
68
6.87
FCF margin%
9.67
7.64
9.21
10.85
12.94
10.77
9.34
11.19
10.43
10.40
6.33
10.43
10.42
66
1.471
FCF / Net incomex
0.581
0.606
0.559
0.589
0.652
0.686
0.689
0.763
0.708
0.655
1.537
0.689
0.653
16
8.53
ROIC%
14.56
11.77
9.11
9.85
9.88
7.09
4.18
5.89
5.00
5.89
2.98
5.89
8.10
94
4.18
Return on equity%
7.42
7.58
4.60
4.90
7.76
8.25
8.71
6.33
8.64
11.60
8.58
8.64
7.67
20
7.71
Return on assets%
26.31
26.34
23.86
22.95
25.32
23.90
23.93
22.74
21.64
19.76
26.07
22.74
23.88
11
85.07
EPS¥
203.82
198.74
189.34
212.15
209.43
218.81
246.93
287.58
304.89
285.46
92.90
6.39%
4.91%
—
28.86
EPS growth%
29.91
29.51
26.88
29.86
27.16
24.81
27.49
28.68
30.55
27.84
5.19
27.84
28.26
69
48.69
Bookvalue per sh¥
137.34
162.75
171.46
192.74
214.31
251.95
284.66
287.74
313.94
322.39
75.23
8.51%
8.73%
—
30.19
FCF per share¥
71.65
74.29
87.50
101.79
116.59
118.11
133.50
134.63
135.57
141.86
35.52
4.00%
8.77%
—
64.56
Dividend per sh¥
79.94
87.55
84.01
91.02
92.36
98.73
100.77
99.96
92.86
91.11
57.32
(0.27%)
1.54%
—
9.20
Div yield (avg)%
19.31
17.86
19.34
19.83
18.37
16.31
13.81
13.66
15.45
16.16
28.88
15.45
17.09
41
19.42
Payout ratio%
7.10
6.61
7.37
6.10
4.62
6.35
4.55
1.68
3.76
1.57
13.31
3.76
5.36
71
15.67
Shares (diluted)M
10.80
12.04
12.73
11.74
11.70
11.01
11.32
11.49
12.62
11.68
15.52
(0.05%)
0.42%
49
6.42
Buyback yield%
14.76
17.01
16.54
14.37
14.86
15.82
16.13
15.77
14.89
15.38
19.80
15.77
15.58
25
1.338
D/E ratiox
1.167
1.314
1.456
1.582
1.650
1.653
1.733
1.988
2.116
2.027
1.445
1.988
1.651
54
0.685
Enterprise value¥B
0.697
0.747
0.726
0.627
0.566
0.565
0.554
0.551
0.533
0.524
1.101
(1.55%)
(3.29%)
28
1.368
LT debt¥B
1.716
1.590
1.485
1.454
1.465
1.398
1.536
1.669
1.869
1.832
0.486
4.56%
(0.21%)
62
Revenue
¥2.221B
3.72%
1.00×
Cost of revenue
¥1.225B
3.24%
0.95×
Operating expenses
¥439.9M
4.23%
1.05×
Property and equipment
19.54%
Spread over hurdle
46.86%