3.794
Revenue¥B
2.624
2.678
2.729
2.796
2.863
2.966
3.092
3.268
3.319
3.386
3.898
3.41%
3.18%
35
24.53
Revenue growth%
18.58
18.15
18.90
20.14
23.09
24.29
24.28
25.22
23.06
24.34
7.04
24.29
23.08
35
25.36
Gross margin%
26.71
26.65
26.88
24.31
21.73
21.39
21.41
19.21
20.60
18.13
20.88
20.60
21.57
70
26.35
Operating margin%
16.12
13.34
12.88
13.31
12.75
14.43
15.43
14.16
11.48
8.70
7.12
14.16
13.32
30
8.60
Net margin%
0.40
0.40
0.40
1.57
0.40
2.81
0.48
0.40
0.98
0.40
19.76
0.48
0.40
47
30.56
P/E ratio (avg)x
30.83
29.56
31.57
35.84
34.94
35.63
39.01
37.61
36.68
43.17
24.89
37.61
35.74
83
28.79
EV/EBITx
33.16
36.52
37.16
34.29
34.08
37.00
35.94
37.07
41.44
44.59
21.38
37.07
36.76
35
20.66
FCF yield (avg)%
25.07
22.98
21.62
20.06
17.83
15.52
15.50
18.46
16.70
16.24
29.08
16.24
18.14
43
19.23
FCF margin%
8.38
7.04
7.33
6.70
6.25
7.34
9.01
8.88
6.17
7.64
25.62
7.64
7.34
23
0.412
FCF / Net incomex
0.357
0.410
0.432
0.402
0.384
0.375
0.364
0.352
0.378
0.386
0.703
0.375
0.381
63
18.87
ROIC%
20.76
18.48
19.92
22.80
23.70
23.43
20.96
19.39
20.94
18.80
18.25
20.94
20.85
43
9.30
Return on equity%
2.45
0.40
0.40
3.01
2.49
1.29
2.97
5.42
6.83
5.66
2.92
5.42
2.73
6
17.54
Return on assets%
24.12
24.95
24.31
21.62
18.98
20.54
22.35
19.89
21.50
20.49
11.13
20.54
21.56
68
2.50
EPS¥
1.38
1.54
1.70
1.99
2.11
2.03
1.99
2.32
2.49
2.63
2.70
4.55%
6.90%
—
5.76
EPS growth%
15.56
17.75
19.33
16.93
16.88
19.24
20.23
22.77
21.11
20.34
13.15
20.34
19.28
46
1.76
Bookvalue per sh¥
1.56
1.65
1.60
1.68
1.59
1.48
1.44
1.36
1.34
1.44
0.37
(2.00%)
0.46%
—
0.58
FCF per share¥
3.54
3.75
4.42
4.93
5.32
5.55
5.55
6.25
7.40
8.65
1.88
10.22%
10.86%
—
0.42
Dividend per sh¥
2.03
2.00
1.88
1.78
1.86
1.76
1.87
2.08
2.00
2.20
0.86
3.46%
1.11%
—
22.63
Div yield (avg)%
0.47
0.40
0.40
0.40
0.40
0.93
0.40
0.40
0.40
0.40
4.40
0.40
0.40
50
10.71
Payout ratio%
20.70
23.22
23.45
21.31
19.19
18.03
16.09
17.91
19.06
17.56
29.17
17.91
19.13
50
1.005
Shares (diluted)B
0.967
0.921
0.852
0.847
0.950
0.881
0.821
0.910
0.826
0.813
1.031
(3.06%)
(2.20%)
82
2.95
Buyback yield%
30.66
30.31
28.36
29.31
31.97
32.06
35.05
33.33
30.39
31.51
29.47
32.06
31.09
79
1.578
D/E ratiox
0.965
1.001
1.141
1.279
1.207
1.134
1.207
1.292
1.380
1.378
0.732
1.292
1.207
9
3.681
Enterprise value¥B
0.674
0.603
0.555
0.563
0.578
0.579
0.560
0.584
0.549
0.558
3.564
(0.71%)
(1.78%)
11
1.362
LT debt¥B
5.234
5.230
5.865
6.950
7.554
8.493
8.546
8.421
8.290
9.819
4.138
5.39%
7.32%
59
Revenue
¥3.386B
3.18%
1.00×
Cost of revenue
¥2.370B
3.18%
1.00×
Operating expenses
¥634.8M
2.34%
0.92×
Property and equipment
16.95%
Spread over hurdle
(5.85%)