5.317
Revenue¥B
5.835
6.017
5.944
6.012
5.961
6.143
6.057
6.210
6.192
6.135
5.456
0.58%
0.62%
75
4.78
Revenue growth%
24.97
26.72
27.01
27.46
25.06
26.11
27.52
27.17
27.29
26.65
19.81
27.17
26.86
30
2.27
Gross margin%
12.21
9.27
8.62
6.04
6.78
6.86
9.35
8.74
11.40
11.09
8.20
9.35
9.00
8
29.48
Operating margin%
6.73
8.32
6.59
9.57
9.23
11.04
11.10
12.99
14.20
15.03
10.76
12.99
10.30
16
21.08
Net margin%
21.02
18.03
17.77
18.87
19.66
19.01
21.65
23.91
22.50
21.32
23.20
21.65
20.34
91
26.23
P/E ratio (avg)x
15.81
15.77
15.96
14.51
14.52
16.06
18.08
17.60
19.47
18.83
9.612
18.08
16.01
83
34.08
EV/EBITx
37.74
33.86
36.26
39.52
41.54
40.96
41.32
43.14
42.61
46.98
14.70
42.61
41.14
11
19.70
FCF yield (avg)%
31.63
31.15
28.20
29.41
30.10
27.50
24.80
23.51
26.33
24.07
3.57
24.80
27.85
91
11.83
FCF margin%
9.79
8.61
8.06
10.60
13.05
11.73
12.52
13.65
13.74
10.90
15.76
12.52
11.32
72
0.550
FCF / Net incomex
1.809
2.038
2.053
2.173
2.263
2.388
2.506
2.861
2.998
2.886
0.818
2.861
2.325
76
10.91
ROIC%
5.78
4.40
6.64
3.65
5.07
2.83
3.54
0.87
0.40
0.40
4.93
0.87
3.60
43
23.88
Return on equity%
10.47
12.73
14.60
14.71
15.75
17.04
20.01
19.41
19.30
20.63
22.15
19.41
16.39
93
29.22
Return on assets%
14.72
16.15
14.40
15.40
14.40
16.20
18.08
20.69
17.74
20.24
22.33
18.08
16.17
18
6.85
EPS¥
14.50
15.07
16.99
19.44
19.70
21.39
20.99
21.76
24.30
23.22
7.12
3.34%
6.25%
—
25.91
EPS growth%
8.51
6.86
6.21
5.63
4.10
5.33
6.62
6.70
9.03
7.20
11.24
6.70
6.66
58
6.73
Bookvalue per sh¥
6.08
6.76
7.62
7.77
7.83
8.10
9.16
9.92
11.35
12.60
7.99
9.98%
7.04%
—
10.27
FCF per share¥
23.74
24.88
24.40
24.78
27.30
28.76
28.39
32.67
33.45
35.60
3.72
5.45%
3.99%
—
2.25
Dividend per sh¥
25.90
27.48
26.84
27.45
31.51
31.42
33.16
35.83
37.45
43.51
8.23
6.67%
6.19%
—
20.31
Div yield (avg)%
14.79
14.61
16.50
15.81
15.36
12.71
11.30
11.06
8.87
9.78
13.41
11.06
13.66
87
7.04
Payout ratio%
19.84
20.97
22.66
22.67
24.39
27.00
26.81
29.03
28.87
31.68
4.10
28.87
25.60
23
92.78
Shares (diluted)M
131.9
132.7
142.2
141.8
163.6
166.2
177.9
192.9
185.0
213.3
92.58
5.45%
5.59%
42
4.66
Buyback yield%
14.42
14.23
13.25
14.42
13.70
11.75
11.07
8.64
11.56
10.15
27.80
11.07
12.50
63
1.247
D/E ratiox
1.621
1.849
2.048
2.204
2.066
2.340
2.244
2.106
1.915
1.836
0.623
2.106
2.057
33
1.422
Enterprise value¥B
4.650
4.811
5.156
5.280
5.510
6.229
6.628
7.259
8.534
9.021
1.548
10.36%
8.00%
54
4.262
LT debt¥B
4.769
4.510
4.628
5.081
5.068
4.611
4.646
4.309
4.454
4.710
3.670
(1.46%)
0.49%
83
Revenue
¥6.135B
0.62%
1.00×
Cost of revenue
¥3.916B
0.43%
0.98×
Operating expenses
¥720.6M
0.82%
1.02×
Property and equipment
16.00%
Spread over hurdle
10.69%