5.352
Revenue¥B
6.892
7.164
7.222
7.511
7.624
7.745
7.943
8.264
8.562
8.700
5.700
2.68%
2.30%
56
5.82
Revenue growth%
32.22
30.21
29.16
28.72
31.44
30.62
28.32
29.58
30.20
27.92
17.43
29.58
29.89
15
14.84
Gross margin%
16.29
14.31
16.58
15.59
15.38
12.56
14.74
13.89
11.38
10.23
9.43
12.56
14.53
27
23.68
Operating margin%
4.52
4.35
5.47
5.78
8.57
7.71
8.34
5.46
4.81
6.50
6.01
6.50
5.63
29
5.23
Net margin%
0.40
1.06
0.40
3.16
4.74
5.16
8.03
10.25
8.72
7.01
4.49
8.03
4.95
41
27.17
P/E ratio (avg)x
32.13
30.46
33.39
32.00
34.87
35.61
37.18
37.95
35.16
34.60
23.81
35.61
34.73
68
23.28
EV/EBITx
30.46
28.65
27.31
25.04
24.08
25.94
23.42
20.92
21.16
20.21
19.36
21.16
24.56
84
5.17
FCF yield (avg)%
27.39
28.02
27.19
26.28
27.60
27.77
27.34
29.36
28.40
28.76
22.57
28.40
27.68
47
9.22
FCF margin%
29.64
31.81
32.21
30.96
28.71
28.13
29.00
27.97
27.30
25.20
21.12
27.97
28.86
59
0.747
FCF / Net incomex
0.635
0.666
0.715
0.857
1.001
1.070
1.097
1.132
1.169
1.171
1.507
1.132
1.035
50
7.02
ROIC%
0.40
0.40
0.40
2.56
3.36
4.33
4.75
4.30
4.31
7.01
19.92
4.33
3.83
47
20.02
Return on equity%
2.66
4.84
3.58
1.88
0.40
1.68
4.53
2.34
0.40
2.78
4.42
2.34
2.50
55
26.84
Return on assets%
28.76
30.72
28.35
25.74
22.95
23.69
21.00
21.98
22.38
25.28
26.97
22.38
24.49
61
1.48
EPS¥
2.14
2.10
2.23
2.54
3.01
3.07
3.63
3.66
4.36
5.04
1.65
10.86%
10.29%
—
27.06
EPS growth%
24.57
23.69
20.90
23.61
26.02
24.09
21.82
24.22
26.43
28.90
7.53
24.22
24.15
6
0.31
Bookvalue per sh¥
0.29
0.28
0.28
0.28
0.30
0.32
0.29
0.26
0.27
0.29
0.27
(1.06%)
0.43%
—
0.60
FCF per share¥
0.75
0.74
0.73
0.74
0.77
0.65
0.57
0.55
0.55
0.51
1.13
(7.83%)
(4.92%)
—
0.76
Dividend per sh¥
1.83
2.02
1.99
1.90
1.86
1.90
2.08
2.02
2.21
2.49
0.93
6.02%
3.53%
—
2.37
Div yield (avg)%
14.36
16.31
13.42
13.70
13.83
14.47
14.51
15.35
15.75
18.73
7.50
15.35
14.49
83
26.36
Payout ratio%
10.12
12.50
14.49
13.90
15.15
14.84
11.96
9.92
9.95
7.61
19.43
9.95
12.23
16
4.799
Shares (diluted)B
4.721
4.792
4.430
4.863
4.930
5.287
5.888
5.882
5.778
5.404
4.905
1.85%
1.43%
87
15.78
Buyback yield%
17.48
16.60
13.88
11.34
11.24
9.79
12.26
9.74
11.22
8.82
23.56
9.79
11.29
34
0.136
D/E ratiox
1.632
1.597
1.539
1.503
1.608
1.552
1.490
1.334
1.267
1.160
1.591
1.334
1.521
32
5.276
Enterprise value¥B
7.510
7.839
8.229
8.537
9.592
10.76
11.46
12.62
11.54
12.73
5.550
5.83%
4.67%
68
3.525
LT debt¥B
1.370
1.348
1.288
1.406
1.448
1.580
1.737
1.836
1.807
1.789
7.857
4.32%
3.05%
95
Revenue
¥8.700B
2.30%
1.00×
Cost of revenue
¥6.090B
2.30%
1.00×
Operating expenses
¥1.136B
1.44%
0.92×
Property and equipment
20.92%
Spread over hurdle
22.46%