3.018
Revenue¥B
7.114
7.373
7.694
7.984
8.185
8.561
8.896
9.115
9.285
9.605
3.117
3.25%
3.10%
17
18.25
Revenue growth%
6.86
9.61
9.17
10.78
9.36
6.54
8.86
9.48
9.63
7.61
16.61
8.86
9.26
34
6.66
Gross margin%
3.15
5.61
7.71
7.88
8.67
11.27
9.44
9.94
12.93
13.06
23.76
11.27
9.05
82
24.95
Operating margin%
6.33
8.95
10.41
7.92
7.20
7.53
7.81
10.21
8.95
6.94
11.99
7.81
7.86
9
26.56
Net margin%
24.39
23.66
25.64
27.52
29.03
26.19
29.15
29.81
30.28
31.49
21.88
29.81
28.27
42
16.60
P/E ratio (avg)x
30.28
32.49
34.28
38.54
43.25
44.68
52.79
58.81
69.93
80.12
25.09
58.81
43.96
88
17.34
EV/EBITx
28.08
29.15
31.78
31.01
28.86
28.03
29.77
26.31
25.25
22.66
14.18
26.31
28.47
27
12.64
FCF yield (avg)%
6.69
9.05
6.20
8.69
10.86
9.27
11.28
11.24
9.77
9.00
24.90
9.77
9.16
79
23.39
FCF margin%
15.55
15.68
17.61
20.59
21.98
21.53
20.70
21.81
23.04
24.94
5.52
21.81
21.11
91
0.863
FCF / Net incomex
0.542
0.582
0.561
0.577
0.608
0.570
0.533
0.579
0.556
0.606
1.443
0.570
0.573
30
3.27
ROIC%
19.67
21.13
23.60
24.99
24.14
26.85
29.21
29.23
30.03
28.95
13.32
29.21
25.92
22
17.23
Return on equity%
12.79
14.65
16.83
18.72
18.57
21.27
19.52
21.51
22.35
24.36
10.99
21.51
19.12
67
9.21
Return on assets%
16.65
16.39
14.29
11.79
14.54
16.44
18.01
18.85
16.15
14.82
10.00
16.44
16.27
34
2.31
EPS¥
2.83
2.76
2.62
2.62
2.63
2.68
2.98
3.17
3.45
3.36
2.43
5.01%
1.16%
—
19.67
EPS growth%
30.84
32.31
33.41
36.08
37.79
38.57
36.76
39.47
39.38
42.07
23.94
39.38
37.27
93
0.74
Bookvalue per sh¥
2.91
2.72
2.48
2.64
2.52
2.76
2.76
2.93
2.99
2.94
1.00
3.08%
0.84%
—
2.52
FCF per share¥
3.76
3.86
3.72
3.54
3.77
3.57
4.04
4.56
4.30
4.20
1.15
2.16%
0.58%
—
2.28
Dividend per sh¥
2.71
2.89
2.77
3.04
3.02
3.05
2.74
2.64
2.84
3.01
2.53
(0.01%)
1.96%
—
29.11
Div yield (avg)%
16.45
18.46
20.82
20.81
22.25
22.64
22.98
25.30
22.70
19.95
29.38
22.70
21.53
76
18.11
Payout ratio%
21.42
23.13
25.91
28.05
26.12
26.96
29.54
29.17
30.90
31.68
24.14
29.54
27.51
54
1.430
Shares (diluted)B
1.633
1.688
1.711
1.840
1.697
1.548
1.530
1.635
1.648
1.705
1.451
0.09%
0.89%
57
9.87
Buyback yield%
28.36
26.54
26.23
28.95
29.40
31.47
32.32
29.89
32.22
31.67
27.43
31.67
29.64
71
0.649
D/E ratiox
2.424
2.579
3.066
3.253
3.466
3.631
3.834
4.391
4.584
5.122
1.479
4.391
3.549
45
3.338
Enterprise value¥B
4.548
5.013
5.117
4.790
4.682
4.518
4.198
4.863
5.469
6.289
9.187
6.08%
3.35%
92
8.656
LT debt¥B
8.620
8.961
10.35
10.04
10.75
10.68
12.09
11.74
13.63
14.18
2.542
5.70%
6.20%
52
Revenue
¥9.605B
3.10%
1.00×
Cost of revenue
¥6.320B
3.24%
1.01×
Operating expenses
¥1.821B
2.88%
0.98×
Property and equipment
20.78%
Spread over hurdle
(5.31%)