6.184
Revenue¥B
7.826
8.184
8.286
8.570
8.847
8.914
9.025
9.411
9.519
9.675
6.656
1.81%
2.61%
5
2.15
Revenue growth%
7.09
5.65
3.14
3.35
4.43
5.92
4.88
5.55
5.73
5.73
24.41
5.73
5.60
15
20.90
Gross margin%
13.32
14.76
13.80
13.06
15.91
17.91
19.84
18.85
19.23
21.14
3.03
19.23
16.91
8
20.06
Operating margin%
9.79
9.35
8.01
9.56
7.54
7.67
9.83
11.55
14.30
16.63
18.15
11.55
9.67
47
12.97
Net margin%
7.24
9.94
10.59
13.36
11.27
8.28
10.44
7.99
9.30
8.12
20.17
8.28
9.62
25
36.49
P/E ratio (avg)x
38.51
43.81
41.02
40.03
36.78
35.63
33.59
31.88
32.75
30.09
15.17
32.75
36.21
82
14.18
EV/EBITx
13.04
12.78
12.04
12.61
12.59
13.26
13.98
13.52
12.85
13.24
27.07
13.26
12.95
83
10.89
FCF yield (avg)%
4.34
4.49
1.85
0.69
1.44
0.40
3.29
3.30
3.45
5.59
17.88
3.30
3.29
94
4.30
FCF margin%
8.76
6.26
8.92
7.62
8.78
7.67
6.89
9.73
9.09
10.18
16.08
9.09
8.77
38
0.613
FCF / Net incomex
1.044
1.014
1.158
1.305
1.294
1.464
1.637
1.687
1.959
2.105
0.667
1.687
1.385
85
11.11
ROIC%
17.37
14.68
17.58
16.92
14.45
14.98
17.56
17.53
18.35
19.60
16.31
17.56
17.45
15
8.53
Return on equity%
11.72
10.76
11.99
14.91
17.01
18.42
16.71
17.36
17.78
20.19
12.93
17.78
16.86
26
16.65
Return on assets%
11.67
9.79
11.29
9.96
7.08
4.43
5.55
5.26
5.33
5.18
27.05
5.26
6.31
93
0.88
EPS¥
1.74
1.73
1.79
2.04
2.27
2.32
2.56
2.89
3.25
3.54
0.98
9.27%
7.47%
—
17.80
EPS growth%
7.69
6.76
6.85
7.56
7.45
7.27
9.70
11.39
8.92
7.98
25.24
8.92
7.62
82
1.55
Bookvalue per sh¥
1.12
1.23
1.37
1.60
1.75
1.66
1.66
1.93
1.85
1.92
1.36
1.86%
4.92%
—
3.18
FCF per share¥
3.01
3.00
2.94
3.38
4.04
4.12
4.34
4.70
4.91
5.21
1.97
5.23%
7.24%
—
1.21
Dividend per sh¥
0.74
0.64
0.67
0.67
0.69
0.61
0.57
0.59
0.57
0.60
1.06
(2.66%)
(2.78%)
—
25.46
Div yield (avg)%
14.39
14.60
14.44
11.76
11.67
9.80
11.31
13.44
11.78
9.25
10.78
11.31
11.77
55
15.32
Payout ratio%
26.30
26.92
28.96
27.51
28.99
31.66
31.29
32.70
34.33
31.60
27.97
31.66
30.14
28
2.308
Shares (diluted)B
2.692
2.629
2.767
3.063
3.299
3.648
3.403
3.619
3.605
3.951
2.368
3.67%
3.70%
19
21.99
Buyback yield%
7.67
8.50
10.16
12.07
13.32
15.91
13.12
11.18
11.91
12.55
14.06
12.55
11.99
75
0.909
D/E ratiox
1.128
1.101
1.202
1.184
1.095
1.176
1.187
1.150
1.196
1.208
0.220
1.187
1.180
25
1.521
Enterprise value¥B
4.778
5.104
5.382
5.150
5.862
5.955
6.104
6.175
5.792
5.563
2.707
(1.04%)
1.79%
87
9.427
LT debt¥B
8.209
8.210
8.375
7.106
7.490
7.856
8.097
8.410
8.034
7.711
9.311
0.58%
(0.50%)
84
Revenue
¥9.675B
2.61%
1.00×
Cost of revenue
¥5.034B
2.79%
1.02×
Operating expenses
¥2.002B
2.14%
0.96×
Property and equipment
16.10%
Spread over hurdle
10.52%