6.452
Revenue¥B
4.467
4.861
5.245
5.459
5.726
6.119
6.443
6.997
7.307
7.801
7.183
6.38%
6.32%
60
28.21
Revenue growth%
24.75
23.41
24.14
25.29
25.46
23.49
25.83
28.08
25.49
24.68
13.66
25.49
25.02
57
19.79
Gross margin%
15.80
17.77
17.07
15.34
16.32
18.96
16.75
14.97
15.48
15.98
22.77
15.98
16.15
16
19.81
Operating margin%
18.37
18.91
17.93
18.98
19.71
21.21
19.29
21.91
22.05
21.60
11.24
21.60
19.50
74
26.96
Net margin%
26.91
29.17
27.34
24.90
27.23
29.10
30.28
30.44
32.62
31.90
20.60
30.44
29.14
67
35.29
P/E ratio (avg)x
20.57
18.70
18.72
17.58
17.26
16.59
14.88
15.19
13.89
13.71
13.39
14.88
16.92
71
28.05
EV/EBITx
18.78
17.39
15.19
14.81
13.99
13.67
14.14
15.30
13.69
14.75
25.53
14.14
14.78
21
24.40
FCF yield (avg)%
27.50
25.05
22.47
20.44
22.26
20.80
21.44
20.86
23.20
26.13
4.33
21.44
22.37
46
12.78
FCF margin%
12.98
11.08
8.46
6.16
7.63
9.56
7.24
8.14
9.96
10.46
7.75
9.56
9.01
89
1.334
FCF / Net incomex
0.490
0.487
0.556
0.505
0.521
0.536
0.576
0.641
0.710
0.681
1.204
0.641
0.546
90
19.37
ROIC%
6.09
3.31
6.09
3.41
5.18
5.95
4.31
1.78
4.15
5.02
20.45
4.31
4.66
59
9.82
Return on equity%
4.93
6.09
7.29
6.73
7.93
5.26
2.90
1.64
2.63
2.93
18.72
2.90
5.09
23
3.82
Return on assets%
20.73
18.53
20.25
19.25
21.89
20.32
17.98
15.55
13.58
12.11
4.30
15.55
18.89
17
1.27
EPS¥
0.37
0.40
0.40
0.43
0.41
0.40
0.41
0.40
0.44
0.46
1.42
2.39%
2.29%
—
22.11
EPS growth%
30.34
33.04
32.06
32.70
33.29
34.08
35.44
36.08
36.38
35.95
19.49
35.95
33.69
87
1.30
Bookvalue per sh¥
0.44
0.41
0.36
0.35
0.31
0.26
0.28
0.27
0.28
0.29
0.93
(1.10%)
(4.37%)
—
1.25
FCF per share¥
1.26
1.11
1.02
1.05
0.96
1.04
1.03
1.03
0.96
0.93
1.42
(0.48%)
(3.27%)
—
0.76
Dividend per sh¥
0.37
0.37
0.37
0.38
0.44
0.48
0.45
0.46
0.43
0.46
1.13
0.72%
1.82%
—
15.69
Div yield (avg)%
16.54
15.69
14.94
16.20
14.50
13.40
16.15
15.41
18.36
15.97
27.69
15.97
15.83
94
25.27
Payout ratio%
14.02
14.46
14.74
17.36
16.81
15.52
17.43
17.02
16.73
17.68
24.47
17.02
16.77
59
2.320
Shares (diluted)B
1.865
1.935
1.910
1.820
1.960
2.082
2.219
2.160
2.102
1.942
2.299
(0.19%)
(0.09%)
41
27.78
Buyback yield%
31.96
30.72
30.68
32.18
30.82
31.20
30.09
27.52
28.94
30.99
12.82
30.09
30.77
72
0.422
D/E ratiox
1.466
1.684
1.931
1.762
1.803
1.810
1.795
1.723
1.781
2.004
1.655
1.795
1.788
51
6.693
Enterprise value¥B
4.810
5.837
6.790
7.769
9.042
9.598
9.819
10.47
10.75
12.79
2.739
7.18%
11.98%
14
5.509
LT debt¥B
3.789
3.761
4.165
4.004
4.076
4.052
4.361
4.613
4.321
3.931
1.392
(0.72%)
1.42%
6
Revenue
¥7.801B
6.32%
1.00×
Cost of revenue
¥3.996B
6.14%
0.98×
Operating expenses
¥1.237B
7.14%
1.08×
Property and equipment
15.55%
Spread over hurdle
23.92%