2.847
Revenue¥B
2.107
2.210
2.344
2.455
2.665
2.818
3.034
3.275
3.443
3.704
2.969
6.80%
6.49%
34
10.73
Revenue growth%
19.49
17.91
19.49
22.39
24.71
23.72
24.46
25.58
25.42
27.18
11.97
25.42
24.09
51
14.53
Gross margin%
22.74
25.15
26.52
27.89
27.55
30.19
29.04
29.47
30.93
31.54
7.21
30.19
28.46
55
24.05
Operating margin%
15.58
14.84
16.95
15.47
18.25
19.84
22.34
21.53
23.92
26.51
11.35
22.34
19.04
5
23.12
Net margin%
8.62
7.37
4.45
3.34
5.82
6.53
5.89
7.49
4.85
6.09
13.57
6.09
5.99
14
12.10
P/E ratio (avg)x
13.10
11.48
11.60
10.79
11.36
11.12
10.36
9.090
9.000
9.439
22.13
9.439
10.96
74
6.931
EV/EBITx
10.51
11.19
11.46
13.02
12.11
12.47
13.09
14.02
15.56
17.76
22.20
14.02
12.75
55
26.17
FCF yield (avg)%
0.40
3.01
2.62
3.77
3.37
0.64
0.40
3.22
4.75
6.19
17.24
3.22
3.12
5
7.56
FCF margin%
17.83
17.44
19.10
16.85
19.32
21.00
19.75
17.59
20.41
19.67
4.07
19.75
19.21
65
0.342
FCF / Net incomex
0.193
0.203
0.207
0.198
0.201
0.198
0.224
0.236
0.223
0.209
1.296
0.223
0.205
87
27.80
ROIC%
23.01
22.22
19.86
19.54
20.30
18.92
16.77
18.64
21.12
18.52
25.71
18.64
19.70
90
24.99
Return on equity%
15.34
12.61
13.91
15.27
13.48
11.02
13.03
13.04
14.17
11.55
9.30
13.03
13.26
62
22.04
Return on assets%
15.11
17.01
14.78
16.67
17.70
20.34
22.16
21.03
21.60
24.33
18.87
21.60
19.02
87
0.49
EPS¥
0.76
0.74
0.82
0.76
0.72
0.74
0.67
0.71
0.66
0.73
0.52
0.14%
(0.91%)
—
8.60
EPS growth%
10.50
8.39
6.44
4.92
5.46
6.17
7.60
4.88
7.03
6.83
15.79
6.83
6.63
64
2.09
Bookvalue per sh¥
0.76
0.90
0.89
0.88
0.90
0.96
1.12
1.16
1.37
1.53
0.80
11.30%
8.64%
—
0.98
FCF per share¥
0.71
0.70
0.63
0.59
0.54
0.51
0.52
0.48
0.46
0.42
1.25
(5.00%)
(5.33%)
—
0.69
Dividend per sh¥
1.08
1.11
1.27
1.50
1.75
1.95
2.15
2.31
2.65
2.76
2.24
9.57%
11.27%
—
27.41
Div yield (avg)%
7.86
5.84
8.70
6.97
5.55
6.56
7.16
9.26
6.37
4.07
18.74
6.56
6.77
51
14.21
Payout ratio%
27.69
26.81
26.64
24.65
26.96
27.60
29.87
32.40
31.37
30.97
4.60
30.97
27.65
22
1,001
Shares (diluted)M
894.5
857.8
845.2
739.0
705.2
632.1
667.0
595.8
627.3
563.4
961.1
(4.39%)
(4.59%)
53
6.84
Buyback yield%
20.45
20.01
20.07
21.66
22.22
19.51
22.15
25.12
28.05
30.27
5.05
25.12
21.90
8
1.383
D/E ratiox
0.455
0.511
0.463
0.523
0.486
0.455
0.491
0.441
0.433
0.401
0.485
0.441
0.459
18
3.114
Enterprise value¥B
1.628
1.726
1.632
1.585
1.539
1.639
1.649
1.494
1.385
1.458
2.666
(1.08%)
(0.09%)
32
3.375
LT debt¥B
1.818
1.918
1.971
1.977
1.918
1.692
1.489
1.527
1.360
1.319
0.382
(7.21%)
(3.16%)
17
Revenue
¥3.704B
6.49%
1.00×
Cost of revenue
¥2.194B
6.49%
1.00×
Operating expenses
¥493.4M
6.42%
0.99×
Property and equipment
18.40%
Spread over hurdle
67.98%