4.695
Revenue¥B
6.746
6.987
7.328
7.816
8.312
8.558
9.145
9.730
10.25
10.62
5.180
5.02%
5.13%
82
29.30
Revenue growth%
17.48
16.35
16.20
15.38
17.73
15.76
13.87
12.74
10.27
10.55
25.58
12.74
15.57
8
20.43
Gross margin%
28.56
26.13
24.55
23.59
22.69
24.69
25.13
23.12
22.04
24.61
29.74
24.61
24.58
9
3.85
Operating margin%
30.45
28.22
29.00
31.65
29.85
31.98
29.00
30.80
31.13
30.10
21.27
30.80
30.28
59
3.28
Net margin%
14.97
17.87
16.07
14.95
14.51
12.41
13.37
14.97
14.28
12.23
20.26
13.37
14.73
53
6.031
P/E ratio (avg)x
36.75
34.73
32.42
35.35
38.40
40.43
37.68
37.24
39.22
36.80
20.53
37.68
37.02
54
19.18
EV/EBITx
31.91
30.01
28.78
25.00
22.62
23.80
24.09
25.52
22.05
23.85
35.15
23.85
24.54
82
17.69
FCF yield (avg)%
28.76
31.47
29.76
32.38
30.84
33.69
34.16
33.92
35.22
33.46
7.03
33.92
32.92
86
3.63
FCF margin%
26.80
29.32
30.64
30.59
29.54
31.62
32.65
33.54
30.59
32.72
13.34
32.65
30.62
76
1.323
FCF / Net incomex
0.380
0.399
0.380
0.422
0.453
0.432
0.489
0.538
0.564
0.620
1.165
0.538
0.442
52
25.21
ROIC%
30.26
28.74
27.49
24.58
26.23
23.94
26.36
25.41
28.09
25.28
15.12
25.41
26.29
51
17.47
Return on equity%
13.70
11.36
8.82
7.98
8.12
8.96
6.09
3.24
5.12
2.89
6.57
5.12
8.05
80
10.14
Return on assets%
26.60
26.56
26.82
25.71
24.91
23.42
22.14
23.05
22.98
21.97
6.79
22.98
24.17
16
0.33
EPS¥
0.45
0.47
0.49
0.47
0.46
0.43
0.47
0.45
0.49
0.51
0.36
2.13%
0.86%
—
19.62
EPS growth%
6.14
8.27
10.61
10.97
11.60
12.42
9.55
7.55
8.27
9.38
22.21
9.38
9.46
51
0.64
Bookvalue per sh¥
0.28
0.27
0.28
0.27
0.26
0.27
0.28
0.30
0.33
0.35
0.16
6.08%
2.18%
—
0.57
FCF per share¥
0.26
0.30
0.34
0.33
0.32
0.33
0.33
0.34
0.37
0.43
0.47
6.14%
5.11%
—
0.19
Dividend per sh¥
0.63
0.76
0.93
0.92
0.91
0.90
1.03
1.06
1.16
1.26
0.36
6.64%
7.81%
—
20.63
Div yield (avg)%
11.10
10.46
8.52
9.92
9.58
8.33
9.13
9.92
9.64
6.73
23.33
9.13
9.61
55
26.63
Payout ratio%
29.64
32.59
30.58
28.17
26.43
27.87
30.52
28.83
31.49
30.47
29.41
30.47
30.06
44
10.88
Shares (diluted)B
14.76
14.32
16.43
18.58
20.76
21.02
24.27
26.97
31.65
34.28
11.22
10.55%
10.33%
63
21.18
Buyback yield%
26.72
25.53
28.44
29.51
29.62
32.30
30.79
32.63
29.75
31.77
10.12
31.77
29.69
27
0.964
D/E ratiox
2.182
2.163
2.143
2.407
2.659
2.576
2.794
2.695
2.823
2.844
1.516
2.794
2.617
46
1.547
Enterprise value¥B
1.452
1.485
1.430
1.636
1.771
1.707
1.700
1.967
1.927
2.074
3.894
3.21%
3.80%
19
7.430
LT debt¥B
3.358
3.510
3.515
3.768
4.275
4.784
4.667
5.165
5.457
5.874
7.980
6.56%
7.01%
30
Revenue
¥10.62B
5.13%
1.00×
Cost of revenue
¥6.550B
5.03%
0.99×
Operating expenses
¥1.956B
5.46%
1.03×
Property and equipment
20.40%
Spread over hurdle
14.91%