5.073
Revenue¥B
4.904
5.231
5.547
5.861
6.226
6.830
7.492
8.165
8.804
9.411
5.610
8.61%
7.45%
45
6.73
Revenue growth%
28.64
27.67
28.89
30.28
31.25
32.29
32.85
34.16
32.34
30.43
27.94
32.34
30.84
76
24.43
Gross margin%
20.86
21.48
23.21
21.04
18.61
20.96
22.33
24.68
27.38
26.25
13.67
24.68
21.91
37
13.40
Operating margin%
24.89
22.07
21.07
19.16
19.50
18.67
15.90
13.42
11.10
11.23
20.21
13.42
18.92
73
27.48
Net margin%
7.58
7.33
6.74
9.14
8.42
6.71
6.65
8.99
9.72
12.34
11.79
8.99
8.00
28
11.27
P/E ratio (avg)x
15.22
18.27
18.63
19.32
18.72
18.44
19.87
23.12
27.07
28.89
27.52
23.12
19.02
17
12.22
EV/EBITx
32.72
34.05
36.75
36.22
32.29
33.87
38.10
42.22
44.94
42.27
35.57
42.22
36.49
92
4.77
FCF yield (avg)%
28.51
27.79
30.77
31.72
33.99
32.83
35.25
34.13
32.53
32.08
23.18
32.83
32.31
87
15.52
FCF margin%
19.87
19.41
21.50
18.94
18.48
18.50
16.09
18.54
19.57
19.97
24.54
18.54
19.18
16
0.828
FCF / Net incomex
2.351
2.553
2.841
3.161
3.466
3.949
3.795
4.316
4.956
4.899
0.893
4.316
3.630
91
2.56
ROIC%
10.20
12.65
11.49
11.55
10.82
13.05
10.16
9.60
11.52
14.07
24.33
11.52
11.51
13
4.29
Return on equity%
2.71
1.99
0.43
0.40
0.40
0.40
0.40
2.40
1.94
0.42
28.68
0.42
0.43
60
29.98
Return on assets%
13.02
10.86
11.49
12.29
14.83
17.55
17.33
17.81
19.92
18.25
12.46
17.81
16.08
51
3.63
EPS¥
4.97
4.81
4.28
3.89
3.48
3.03
2.94
3.08
2.83
2.83
3.90
(4.06%)
(5.68%)
—
18.64
EPS growth%
24.95
22.25
22.55
23.91
24.14
24.21
21.23
18.48
20.74
20.26
14.35
20.74
22.40
32
2.54
Bookvalue per sh¥
1.64
1.59
1.67
1.55
1.51
1.52
1.49
1.42
1.22
1.08
5.89
(6.53%)
(4.65%)
—
2.48
FCF per share¥
2.17
2.10
2.29
2.37
2.70
2.76
3.27
3.87
4.52
4.37
2.02
10.09%
7.19%
—
6.44
Dividend per sh¥
7.08
7.49
7.03
6.91
6.76
7.27
7.28
8.44
8.25
9.37
4.15
6.77%
2.28%
—
9.97
Div yield (avg)%
15.74
14.30
12.66
12.89
12.49
13.72
13.11
13.86
12.75
15.69
17.30
13.72
13.42
10
8.48
Payout ratio%
6.45
6.17
6.13
6.38
6.40
6.26
4.39
6.76
5.98
3.91
10.72
5.98
6.22
71
0.814
Shares (diluted)B
0.897
0.983
1.001
0.958
0.949
0.904
0.891
0.901
0.972
0.936
0.810
(0.27%)
1.17%
74
17.56
Buyback yield%
17.14
18.35
19.24
18.77
21.32
19.94
20.38
20.21
19.24
18.28
16.52
19.94
19.24
89
1.598
D/E ratiox
1.186
1.117
1.141
1.048
1.020
0.909
0.984
0.985
0.936
1.007
1.255
0.984
1.013
14
4.489
Enterprise value¥B
6.796
6.905
7.555
7.662
8.393
8.627
9.224
9.631
10.11
11.70
2.229
6.88%
6.23%
5
7.166
LT debt¥B
7.235
7.891
7.456
6.917
6.518
5.831
6.190
5.718
5.493
5.212
2.161
(4.38%)
(3.89%)
74
Revenue
¥9.411B
7.45%
1.00×
Cost of revenue
¥6.067B
7.69%
1.02×
Operating expenses
¥1.354B
7.41%
1.00×
Property and equipment
16.52%
Goodwill & intangibles
13.86%
Spread over hurdle
(1.06%)