2.437
Revenue¥B
5.681
5.596
5.537
5.593
5.567
5.641
5.694
5.590
5.620
5.511
2.639
(0.21%)
(0.50%)
10
27.51
Revenue growth%
17.36
16.07
13.92
14.89
12.90
10.41
11.26
14.06
16.17
14.09
9.44
14.06
14.08
14
3.06
Gross margin%
6.79
6.48
5.01
2.92
5.81
5.99
4.44
4.43
6.71
8.20
13.91
5.99
5.90
91
4.82
Operating margin%
18.69
20.82
21.65
20.38
18.50
20.64
18.79
20.27
21.56
21.89
20.64
20.64
20.51
59
24.82
Net margin%
30.69
30.78
29.59
26.83
24.11
24.29
23.22
25.34
26.21
25.65
11.63
25.34
25.93
70
22.81
P/E ratio (avg)x
28.88
31.66
32.12
32.95
35.16
38.00
42.32
45.56
49.55
53.16
36.74
45.56
36.58
15
28.02
EV/EBITx
27.90
27.62
27.25
30.03
29.12
30.97
30.70
33.34
35.06
38.97
36.13
33.34
30.36
53
28.31
FCF yield (avg)%
17.87
19.35
17.22
16.91
16.78
19.17
19.24
21.59
20.45
22.12
24.17
20.45
19.21
46
27.17
FCF margin%
34.19
36.41
38.12
40.28
41.38
40.80
42.06
40.58
39.71
38.27
14.46
40.58
40.00
15
1.710
FCF / Net incomex
2.042
2.123
2.329
2.701
3.128
3.261
3.772
3.793
4.378
4.997
0.986
3.793
3.195
91
18.89
ROIC%
11.27
13.32
13.44
15.99
15.36
16.38
14.55
16.05
13.10
10.73
29.63
14.55
14.00
75
15.14
Return on equity%
20.70
18.47
19.75
17.86
19.52
20.60
17.79
20.55
19.42
18.93
23.13
19.42
19.47
8
14.62
Return on assets%
5.08
2.88
5.21
5.40
7.75
7.31
7.40
6.54
8.92
7.88
4.30
7.40
6.92
29
3.05
EPS¥
1.98
1.95
2.17
2.43
2.43
2.52
2.69
2.63
2.78
2.67
3.16
1.95%
3.59%
—
29.71
EPS growth%
17.41
18.44
18.25
16.15
15.69
16.48
17.19
15.00
15.72
17.54
3.18
16.48
16.83
35
1.58
Bookvalue per sh¥
4.46
4.82
4.57
5.25
4.95
5.77
6.29
5.95
6.70
6.67
1.24
6.13%
5.84%
—
2.03
FCF per share¥
3.28
3.28
3.57
3.23
3.03
2.81
2.66
2.80
2.89
2.62
3.50
(2.88%)
(1.16%)
—
4.91
Dividend per sh¥
9.50
11.12
13.42
13.05
15.32
18.44
21.00
23.64
23.78
24.73
2.21
10.05%
10.04%
—
10.11
Div yield (avg)%
12.72
15.01
13.62
15.33
16.22
16.79
15.39
16.85
19.40
19.33
25.75
16.85
15.81
60
18.60
Payout ratio%
34.43
31.53
29.88
27.02
25.38
23.63
24.46
21.88
19.04
18.21
23.61
21.88
24.92
18
0.841
Shares (diluted)B
1.220
1.382
1.514
1.732
1.883
2.192
2.613
3.150
3.736
4.308
0.832
18.00%
13.68%
13
20.58
Buyback yield%
25.44
26.42
26.72
26.95
29.32
28.31
28.18
26.41
28.20
31.15
20.29
28.20
27.56
68
1.219
D/E ratiox
1.417
1.398
1.609
1.800
1.914
2.098
2.072
2.177
2.515
2.536
0.461
2.177
1.993
92
3.015
Enterprise value¥B
4.479
4.969
5.317
5.562
5.988
6.607
7.664
7.837
8.323
8.045
3.448
6.09%
6.41%
29
1.189
LT debt¥B
0.917
0.953
1.031
1.082
1.098
1.134
1.050
0.975
0.885
0.809
6.036
(5.93%)
(2.08%)
52
Revenue
¥5.511B
(0.50%)
1.00×
Cost of revenue
¥3.689B
(0.50%)
1.00×
Operating expenses
¥1.019B
(0.27%)
1.02×
Property and equipment
16.34%
Spread over hurdle
(4.99%)