4.695
Revenue¥B
5.480
5.557
5.619
5.930
6.079
6.266
6.424
6.518
6.698
7.007
4.868
2.88%
2.93%
70
25.83
Revenue growth%
21.67
24.63
25.44
25.97
26.38
28.97
28.70
28.69
27.28
27.58
3.91
28.69
26.83
49
13.65
Gross margin%
13.17
12.77
13.77
10.88
11.15
13.32
14.56
13.27
13.69
11.88
14.86
13.32
13.22
50
24.54
Operating margin%
22.48
20.35
18.43
19.26
19.27
17.50
17.04
19.29
19.61
16.83
14.41
17.50
19.26
57
13.95
Net margin%
6.92
9.79
12.67
13.55
15.34
18.30
17.91
20.21
18.20
20.52
15.44
18.30
16.62
91
22.10
P/E ratio (avg)x
23.46
25.38
28.38
25.43
26.47
29.59
30.12
27.27
24.95
28.10
23.69
28.10
26.87
55
6.157
EV/EBITx
13.00
13.41
13.41
15.15
14.07
15.75
15.09
14.62
15.36
17.23
28.73
15.36
14.85
20
28.92
FCF yield (avg)%
8.31
8.16
10.00
11.68
13.86
16.13
18.93
19.24
20.16
17.32
29.02
18.93
14.99
36
15.00
FCF margin%
11.82
9.13
7.24
5.38
2.99
3.96
4.89
7.45
10.16
12.84
8.83
7.45
7.35
18
1.196
FCF / Net incomex
0.564
0.543
0.572
0.611
0.638
0.688
0.736
0.775
0.744
0.802
1.250
0.744
0.663
86
24.92
ROIC%
22.59
25.13
24.78
27.07
27.15
26.08
24.57
22.46
21.18
18.34
25.14
22.46
24.67
90
14.25
Return on equity%
27.49
28.74
30.21
28.91
31.77
31.46
31.57
32.27
33.43
35.24
24.65
32.27
31.52
69
2.90
Return on assets%
30.79
33.49
30.52
31.05
29.65
27.10
28.98
28.64
28.38
25.41
10.79
28.38
29.32
51
2.57
EPS¥
1.02
1.03
1.03
1.09
0.98
1.04
1.05
1.03
0.94
0.83
2.78
(3.20%)
(1.95%)
—
28.55
EPS growth%
33.00
32.91
30.68
29.02
27.17
26.15
27.61
30.28
27.63
30.56
15.25
27.63
29.65
31
5.55
Bookvalue per sh¥
7.86
7.62
8.12
8.03
8.08
8.09
8.27
9.25
8.98
9.39
4.77
3.04%
2.49%
—
3.89
FCF per share¥
3.17
3.45
3.93
4.68
5.64
5.86
6.39
7.21
8.18
9.43
5.27
10.82%
12.86%
—
2.38
Dividend per sh¥
0.95
1.01
0.98
0.89
0.84
0.92
0.81
0.73
0.64
0.60
6.44
(6.56%)
(5.68%)
—
24.71
Div yield (avg)%
24.97
25.46
27.40
29.97
29.65
27.32
25.66
24.67
24.38
24.86
9.53
24.86
25.56
19
4.52
Payout ratio%
15.12
12.85
13.59
14.15
17.06
15.05
17.92
15.82
17.65
20.07
21.31
17.65
15.47
56
1.268
Shares (diluted)B
1.730
1.891
2.214
2.282
2.649
2.978
2.895
3.290
3.157
3.163
1.265
3.61%
6.02%
10
18.99
Buyback yield%
15.42
15.88
13.46
15.60
18.36
20.50
17.58
15.60
16.95
15.52
8.22
16.95
15.74
70
0.183
D/E ratiox
1.707
1.605
1.524
1.636
1.504
1.602
1.457
1.546
1.503
1.366
1.239
1.503
1.535
62
1.591
Enterprise value¥B
4.459
4.624
4.934
5.042
5.718
5.347
5.012
4.783
4.810
5.430
7.315
(1.03%)
1.04%
87
1.146
LT debt¥B
4.816
4.384
4.969
5.140
5.371
5.527
6.139
5.697
5.232
5.605
6.960
0.86%
1.22%
26
Revenue
¥7.007B
2.93%
1.00×
Cost of revenue
¥3.174B
3.05%
1.01×
Operating expenses
¥1.734B
2.93%
1.00×
Property and equipment
15.15%
Spread over hurdle
15.74%