3.773
Revenue¥B
5.333
5.576
5.864
6.038
6.294
6.479
6.680
6.844
7.032
7.446
4.178
3.42%
3.97%
75
17.46
Revenue growth%
11.41
8.46
11.25
12.79
12.86
10.47
12.53
11.15
12.58
13.23
18.04
12.53
11.97
29
19.83
Gross margin%
25.51
23.10
20.93
18.85
18.74
18.28
16.11
13.15
15.74
15.84
16.24
15.84
18.51
91
6.36
Operating margin%
9.21
8.86
8.35
8.39
11.26
11.91
12.53
9.82
8.09
5.99
23.43
9.82
9.03
73
28.21
Net margin%
0.40
2.78
2.43
1.93
0.51
0.40
1.69
0.40
0.72
0.40
20.17
0.40
0.61
18
36.72
P/E ratio (avg)x
31.93
31.07
30.36
26.64
27.86
24.72
22.64
23.46
23.13
22.91
21.04
23.13
25.68
27
27.46
EV/EBITx
36.54
39.57
36.22
41.36
46.14
53.21
60.37
67.60
64.46
68.32
26.39
64.46
49.67
12
24.36
FCF yield (avg)%
26.54
26.49
24.79
24.75
25.70
25.26
24.39
26.80
24.91
22.30
20.26
24.91
25.08
39
5.51
FCF margin%
18.13
17.21
18.30
15.69
13.26
15.01
12.70
13.51
14.51
11.68
8.96
13.51
14.76
29
0.933
FCF / Net incomex
2.585
3.026
3.158
3.589
4.010
4.502
5.274
6.123
6.958
6.916
0.290
6.123
4.256
24
28.32
ROIC%
8.57
6.83
5.10
5.10
3.95
3.33
1.58
0.40
2.63
5.41
19.76
2.63
4.52
63
19.13
Return on equity%
16.23
18.61
21.55
20.96
19.28
20.51
18.20
18.77
21.22
19.26
21.51
19.26
19.27
46
20.28
Return on assets%
14.54
17.18
18.59
16.31
14.87
16.26
15.42
14.85
15.58
12.75
6.25
15.42
15.50
65
0.39
EPS¥
0.13
0.12
0.11
0.11
0.10
0.10
0.11
0.09
0.10
0.10
0.39
(1.48%)
(3.00%)
—
11.23
EPS growth%
11.78
10.77
8.88
10.96
9.85
10.00
8.85
7.73
9.82
7.91
24.27
8.85
9.83
36
0.39
Bookvalue per sh¥
0.56
0.54
0.57
0.59
0.61
0.69
0.68
0.73
0.82
0.84
0.32
6.52%
3.99%
—
0.22
FCF per share¥
0.80
0.97
1.13
1.19
1.25
1.42
1.54
1.74
1.74
2.10
0.63
11.00%
11.66%
—
0.40
Dividend per sh¥
0.22
0.24
0.23
0.24
0.27
0.28
0.28
0.33
0.33
0.38
0.55
7.08%
5.58%
—
22.61
Div yield (avg)%
12.45
12.23
10.27
8.54
7.00
5.77
6.20
6.28
7.84
6.59
13.11
6.28
7.42
86
9.04
Payout ratio%
17.30
17.85
18.50
20.19
18.25
18.18
17.95
15.13
12.77
14.73
14.69
15.13
17.90
18
2.875
Shares (diluted)B
3.995
3.786
4.022
4.324
4.785
4.471
4.642
4.948
5.050
4.735
2.821
(0.21%)
1.97%
80
17.98
Buyback yield%
22.52
20.00
17.24
16.22
17.24
16.58
19.39
22.23
23.22
22.91
6.92
22.23
19.70
68
0.153
D/E ratiox
0.152
0.158
0.142
0.152
0.151
0.161
0.171
0.188
0.198
0.202
0.699
0.188
0.159
17
6.142
Enterprise value¥B
4.794
4.852
4.551
4.605
4.719
4.669
4.188
4.180
3.942
3.652
1.197
(5.00%)
(3.01%)
71
0.474
LT debt¥B
1.810
1.913
2.019
1.842
1.642
1.747
1.686
1.531
1.422
1.418
0.266
(2.90%)
(3.53%)
91
Revenue
¥7.446B
3.97%
1.00×
Cost of revenue
¥3.597B
4.41%
1.04×
Operating expenses
¥1.457B
3.16%
0.93×
Property and equipment
17.62%
Spread over hurdle
44.96%