4.355
Revenue¥B
5.519
5.878
6.163
6.384
6.774
6.906
7.168
7.323
7.478
7.663
4.873
2.50%
3.84%
52
22.53
Revenue growth%
22.61
19.64
21.53
19.70
19.20
19.83
18.72
17.31
16.32
16.61
21.98
17.31
19.42
52
7.64
Gross margin%
30.95
28.83
30.07
29.75
30.42
32.00
33.10
32.84
31.74
30.97
5.73
32.00
30.96
89
25.11
Operating margin%
39.45
38.31
38.97
36.98
39.26
40.75
42.15
39.76
42.58
44.11
25.14
42.15
39.61
27
3.83
Net margin%
14.21
14.11
16.20
16.04
13.28
14.54
17.44
15.57
16.94
18.31
21.97
16.94
15.80
20
28.77
P/E ratio (avg)x
25.13
27.19
24.29
23.42
22.32
24.63
26.28
27.15
25.88
27.50
34.71
26.28
25.51
80
29.97
EV/EBITx
21.65
20.71
21.30
21.35
19.14
17.30
16.07
17.58
16.79
18.38
26.29
17.30
18.76
92
16.51
FCF yield (avg)%
22.98
25.24
22.39
24.17
25.78
27.96
29.00
28.54
31.47
33.04
6.42
29.00
26.87
29
14.51
FCF margin%
13.31
13.93
15.15
13.02
15.01
15.96
13.96
11.65
12.94
11.26
21.59
12.94
13.62
5
1.741
FCF / Net incomex
2.483
2.784
3.016
3.380
3.568
3.500
3.961
4.528
4.473
5.199
1.095
4.473
3.534
65
26.59
ROIC%
3.78
2.52
4.56
7.29
6.39
3.50
0.55
0.40
0.40
0.40
25.21
0.40
3.01
57
19.91
Return on equity%
3.79
5.80
6.12
4.48
1.94
4.48
2.15
4.86
4.60
6.00
14.86
4.60
4.54
34
28.45
Return on assets%
16.51
14.54
14.75
17.29
19.55
21.46
21.33
20.57
20.93
21.25
15.12
21.25
20.06
15
0.12
EPS¥
0.69
0.65
0.62
0.61
0.65
0.71
0.69
0.69
0.69
0.71
0.13
1.51%
(0.12%)
—
7.29
EPS growth%
18.19
20.92
19.64
17.59
17.86
16.78
16.54
16.32
15.84
17.89
13.62
16.54
17.73
46
0.20
Bookvalue per sh¥
0.35
0.35
0.35
0.35
0.35
0.35
0.39
0.43
0.49
0.52
0.35
8.08%
5.51%
—
0.49
FCF per share¥
0.16
0.16
0.15
0.17
0.17
0.19
0.18
0.18
0.21
0.22
0.37
5.71%
5.08%
—
0.27
Dividend per sh¥
0.46
0.48
0.51
0.58
0.65
0.71
0.67
0.77
0.77
0.87
0.55
6.07%
6.26%
—
27.20
Div yield (avg)%
15.32
15.53
15.51
14.79
16.04
17.35
19.62
16.84
16.76
13.96
20.94
16.84
15.78
88
19.58
Payout ratio%
7.44
9.66
8.00
9.69
10.10
7.63
6.29
8.90
5.95
6.17
23.21
6.29
7.81
65
3.476
Shares (diluted)B
6.205
6.982
6.916
7.718
7.479
8.822
8.797
9.279
10.80
12.72
3.421
11.21%
7.70%
52
28.39
Buyback yield%
2.00
0.76
1.72
3.46
1.50
3.02
2.83
0.40
2.32
1.54
18.27
2.32
1.86
95
0.169
D/E ratiox
1.107
1.248
1.412
1.454
1.640
1.666
1.548
1.541
1.588
1.644
1.778
1.588
1.544
87
3.053
Enterprise value¥B
2.871
2.850
2.961
2.928
2.741
2.831
2.795
3.049
2.666
2.868
2.056
0.91%
(1.12%)
92
1.873
LT debt¥B
2.476
2.324
2.375
2.388
2.276
2.182
2.375
2.623
2.697
2.590
1.401
2.61%
(0.44%)
17
Revenue
¥7.663B
3.84%
1.00×
Cost of revenue
¥4.306B
3.99%
1.01×
Operating expenses
¥1.620B
3.50%
0.97×
Property and equipment
16.57%
Spread over hurdle
67.09%