3.447
Revenue¥B
41.08
41.76
42.09
42.74
42.85
43.18
44.85
46.30
46.45
48.27
3.822
2.41%
1.94%
34
16.62
Revenue growth%
16.20
14.31
11.68
10.06
7.81
5.90
4.23
3.05
1.17
0.40
16.45
3.05
6.85
66
18.40
Gross margin%
8.28
5.60
7.96
5.84
5.33
7.00
7.83
5.23
2.95
4.56
10.21
5.23
5.72
26
18.26
Operating margin%
1.54
0.40
0.40
0.40
2.41
1.10
0.40
0.53
2.07
0.89
15.47
0.89
0.71
74
20.01
Net margin%
20.41
23.21
24.53
24.29
23.94
25.18
28.01
28.95
27.84
26.11
25.69
27.84
24.85
32
10.80
P/E ratio (avg)x
36.96
36.39
36.14
37.57
40.56
39.17
43.60
50.57
51.19
48.85
9.402
48.85
39.87
10
10.13
EV/EBITx
16.48
17.20
19.29
19.21
20.14
20.41
20.35
22.64
23.56
22.92
7.592
22.64
20.24
87
27.35
FCF yield (avg)%
15.86
16.57
17.14
16.56
17.81
18.89
18.61
16.09
14.52
17.50
4.32
17.50
16.86
24
28.58
FCF margin%
1.57
0.40
0.40
0.40
1.04
0.40
0.40
0.42
0.40
0.40
3.16
0.40
0.40
92
1.530
FCF / Net incomex
1.575
1.736
1.917
1.880
2.002
2.095
2.246
2.404
2.307
2.589
0.377
2.307
2.048
8
21.62
ROIC%
4.47
5.09
6.94
4.64
2.28
0.43
0.40
1.80
2.31
4.36
22.74
1.80
3.33
93
8.71
Return on equity%
17.46
15.00
13.55
14.45
16.03
16.03
13.92
16.46
14.30
12.40
15.04
14.30
14.72
49
18.30
Return on assets%
3.23
4.62
4.99
6.57
4.32
5.57
8.14
7.60
6.97
8.23
21.49
7.60
6.07
81
0.79
EPS¥
2.21
2.30
2.20
2.12
1.95
1.79
1.99
2.04
2.32
2.54
0.82
5.48%
2.51%
—
2.69
EPS growth%
25.31
28.24
28.31
28.15
26.69
26.67
27.90
27.17
29.52
30.70
9.85
27.90
28.02
26
2.31
Bookvalue per sh¥
2.74
2.81
3.20
3.13
3.43
3.49
3.95
3.79
3.93
4.47
1.77
5.44%
4.37%
—
2.46
FCF per share¥
0.83
0.82
0.87
0.90
1.00
1.19
1.23
1.46
1.78
1.92
2.12
13.99%
9.32%
—
2.03
Dividend per sh¥
1.98
1.82
1.65
1.65
1.80
1.78
1.59
1.58
1.47
1.49
0.80
(3.62%)
(2.06%)
—
22.16
Div yield (avg)%
3.08
4.35
2.48
5.10
3.30
4.83
7.69
4.90
2.77
4.09
14.90
4.83
4.22
63
13.60
Payout ratio%
30.61
33.39
30.46
32.91
34.96
35.34
37.88
34.95
36.51
37.95
5.58
36.51
34.95
63
8.379
Shares (diluted)B
10.91
10.77
12.42
13.83
14.72
14.87
14.67
17.13
19.36
21.24
8.848
7.60%
6.70%
33
26.06
Buyback yield%
10.45
8.87
7.36
8.11
6.46
5.25
7.19
9.83
9.02
8.08
2.69
8.08
8.10
8
0.624
D/E ratiox
0.506
0.565
0.544
0.581
0.624
0.701
0.661
0.749
0.673
0.623
1.584
0.673
0.623
77
4.326
Enterprise value¥B
26.01
24.74
26.27
23.45
21.39
18.80
20.50
21.04
22.68
21.65
25.09
0.25%
(1.24%)
45
7.015
LT debt¥B
7.785
8.411
7.595
6.837
6.326
6.798
6.081
5.373
4.909
4.479
37.27
(6.67%)
(6.69%)
75
Revenue
¥48.27B
1.94%
1.00×
Cost of revenue
¥33.79B
1.94%
1.00×
Operating expenses
¥9.224B
1.99%
1.01×
Property and equipment
18.99%
Spread over hurdle
(1.64%)