2.564
Revenue¥B
3.712
3.824
4.022
4.108
4.179
4.257
4.511
4.716
4.922
5.154
2.762
4.28%
3.68%
29
11.53
Revenue growth%
31.08
29.57
27.80
27.47
28.54
25.75
25.45
27.75
26.79
25.22
13.44
25.75
27.61
22
23.87
Gross margin%
17.10
14.37
13.59
12.90
15.37
17.14
15.84
13.07
16.00
13.85
24.20
15.84
14.87
56
15.13
Operating margin%
29.67
30.47
30.98
30.86
28.66
28.61
28.12
27.65
29.68
29.39
9.64
28.61
29.53
30
21.24
Net margin%
22.05
22.96
21.77
19.11
18.74
16.45
14.71
15.70
18.09
15.54
9.02
15.70
18.41
50
37.51
P/E ratio (avg)x
8.492
9.848
9.340
8.709
8.319
8.255
8.046
8.698
9.732
10.52
28.16
8.698
8.703
78
16.63
EV/EBITx
23.62
22.58
20.62
21.12
19.53
17.93
15.96
16.33
15.30
16.79
9.305
16.33
18.73
30
5.00
FCF yield (avg)%
27.28
29.96
27.64
27.74
29.56
32.42
35.20
34.72
33.57
36.21
17.97
34.72
31.19
32
8.29
FCF margin%
19.98
20.85
20.89
22.68
23.53
24.81
27.12
24.30
24.05
24.92
27.10
24.81
23.79
21
0.408
FCF / Net incomex
0.150
0.150
0.152
0.158
0.161
0.176
0.177
0.185
0.171
0.192
0.669
0.177
0.166
69
3.12
ROIC%
24.84
22.35
20.93
18.41
18.80
21.38
20.13
18.69
18.38
16.57
20.11
18.69
19.47
53
2.24
Return on equity%
31.44
29.36
27.59
25.40
27.89
26.79
27.26
27.93
29.64
31.42
5.35
27.93
27.91
35
26.78
Return on assets%
38.74
39.30
41.87
44.70
45.51
42.57
40.60
39.08
40.31
38.87
4.67
40.31
40.46
25
2.23
EPS¥
1.09
1.14
1.02
1.11
1.20
1.09
1.05
1.02
1.05
1.12
2.28
(1.43%)
0.64%
—
11.18
EPS growth%
28.22
25.69
25.86
27.77
25.41
27.55
28.00
27.37
29.28
27.37
27.09
27.55
27.46
40
2.33
Bookvalue per sh¥
1.64
1.77
1.78
1.89
1.99
2.19
2.13
2.08
2.24
2.40
0.34
3.85%
5.28%
—
2.26
FCF per share¥
0.58
0.68
0.68
0.80
0.91
1.07
1.30
1.44
1.51
1.59
1.35
11.87%
12.43%
—
1.11
Dividend per sh¥
2.11
2.47
2.87
2.95
2.80
3.16
3.35
3.85
4.27
4.84
2.04
11.59%
10.35%
—
12.24
Div yield (avg)%
2.90
0.40
2.14
0.40
0.40
0.40
2.66
0.93
2.33
1.11
22.19
1.11
1.02
79
13.07
Payout ratio%
9.85
10.70
8.40
6.75
6.40
5.13
4.11
3.11
1.42
2.38
4.67
3.11
5.76
13
2.018
Shares (diluted)B
1.631
1.753
1.835
1.981
1.970
1.773
1.857
2.092
2.201
2.258
2.053
2.77%
2.24%
77
21.80
Buyback yield%
14.61
16.30
14.65
14.67
11.71
14.49
15.38
16.61
18.47
20.94
6.50
16.61
15.03
7
1.525
D/E ratiox
2.467
2.302
2.507
2.255
2.046
2.035
1.964
2.145
2.431
2.730
0.788
2.145
2.278
34
1.347
Enterprise value¥B
6.037
5.952
5.605
5.234
4.727
4.790
4.264
4.460
4.571
4.165
2.488
(2.50%)
(3.57%)
28
3.303
LT debt¥B
2.469
2.494
2.392
2.213
1.964
2.019
1.753
1.536
1.363
1.175
0.762
(9.76%)
(7.20%)
25
Revenue
¥5.154B
3.68%
1.00×
Cost of revenue
¥3.608B
3.68%
1.00×
Operating expenses
¥799.4M
3.92%
1.02×
Property and equipment
16.57%
Spread over hurdle
(1.45%)