0.336
Revenue¥B
0.717
0.768
0.815
0.867
0.915
0.971
1.065
1.122
1.220
1.315
0.376
7.52%
7.21%
21
28.45
Revenue growth%
0.40
3.30
1.00
1.56
4.10
3.82
4.96
2.46
0.82
0.40
2.47
2.46
2.01
87
20.50
Gross margin%
13.17
15.68
15.78
14.09
14.68
12.09
13.69
11.83
13.71
14.94
5.65
13.69
13.90
30
16.09
Operating margin%
4.28
2.98
5.00
3.25
2.40
4.72
4.44
5.67
3.32
4.26
4.77
4.44
4.27
8
11.26
Net margin%
13.60
15.74
13.64
11.93
12.36
12.63
12.53
10.19
13.00
12.04
3.40
12.53
12.58
32
22.29
P/E ratio (avg)x
25.28
25.20
24.16
24.05
26.26
26.72
28.10
32.47
34.37
34.29
33.87
32.47
26.49
87
17.64
EV/EBITx
15.11
16.22
15.46
15.42
14.13
14.03
13.56
14.93
16.79
18.24
26.98
14.93
15.26
66
28.49
FCF yield (avg)%
25.91
23.45
24.68
24.13
26.54
25.04
23.82
25.89
23.92
26.88
8.95
25.04
24.86
64
22.81
FCF margin%
20.28
17.64
18.73
21.67
21.09
20.73
18.05
20.77
20.23
19.35
17.63
20.23
20.25
22
0.566
FCF / Net incomex
1.356
1.333
1.414
1.402
1.594
1.934
2.165
2.505
2.566
3.063
1.042
2.505
1.764
17
2.83
ROIC%
18.26
20.02
17.20
14.84
15.43
14.90
15.76
14.18
12.73
15.63
9.01
14.90
15.53
23
14.98
Return on equity%
23.07
21.00
20.00
19.79
17.50
16.64
14.12
12.96
10.63
12.24
10.61
12.96
17.07
63
2.47
Return on assets%
15.70
17.62
15.17
12.22
9.96
8.68
7.55
7.00
8.85
10.55
11.57
8.68
10.25
50
561.28
EPS¥
567.10
620.91
681.56
733.87
739.17
760.22
916.41
1,004
1,029
1,181
605.23
9.82%
9.68%
—
29.81
EPS growth%
26.42
28.72
31.44
28.62
27.24
26.22
23.49
21.26
22.04
21.10
7.01
22.04
26.32
67
250.88
Bookvalue per sh¥
169.70
175.97
199.61
201.61
239.67
271.79
329.90
323.08
370.77
396.34
549.15
10.58%
9.75%
—
115.73
FCF per share¥
385.99
402.60
388.34
382.77
405.62
424.27
420.23
486.75
536.89
512.91
125.90
4.81%
4.25%
—
200.80
Dividend per sh¥
654.49
705.37
736.73
797.15
839.93
846.08
950.74
1,073
982.43
1,029
815.09
4.15%
4.62%
—
5.15
Div yield (avg)%
4.10
3.63
3.74
3.71
1.38
0.40
0.40
1.52
4.52
3.87
4.40
1.52
3.67
88
20.40
Payout ratio%
22.39
21.59
23.01
22.26
23.38
21.55
19.24
20.98
22.54
24.29
24.20
21.55
22.32
89
1.079
Shares (diluted)M
1.665
1.820
1.889
1.870
1.839
1.801
2.003
2.404
2.625
2.635
1.082
7.45%
5.82%
57
10.60
Buyback yield%
1.70
0.40
1.92
4.43
2.18
3.91
4.09
6.68
5.40
5.75
29.68
5.40
4.00
7
1.213
D/E ratiox
1.332
1.253
1.435
1.420
1.623
1.512
1.501
1.667
1.559
1.536
0.362
1.536
1.506
56
0.452
Enterprise value¥B
1.059
1.210
1.199
1.170
1.307
1.390
1.474
1.663
1.767
2.075
0.509
9.68%
8.33%
78
0.380
LT debt¥B
1.396
1.331
1.321
1.444
1.385
1.587
1.696
1.775
1.708
1.696
1.011
4.13%
2.70%
10
Revenue
¥1.315B
7.21%
1.00×
Cost of revenue
¥847.3M
7.63%
1.04×
Operating expenses
¥200.3M
6.18%
0.91×
Property and equipment
17.69%
Spread over hurdle
10.64%