3.768
Revenue¥B
2.023
2.209
2.341
2.471
2.584
2.742
2.909
3.129
3.427
3.629
4.150
7.02%
6.81%
13
17.72
Revenue growth%
11.09
9.43
9.88
6.89
3.90
6.89
4.60
2.65
3.21
5.84
28.15
4.60
6.36
26
14.36
Gross margin%
25.78
23.38
21.79
22.27
21.02
19.71
20.43
19.41
17.07
18.88
25.64
19.41
20.72
71
13.57
Operating margin%
19.16
20.08
20.84
23.47
23.86
20.92
20.16
19.27
21.11
21.72
19.26
20.92
20.88
69
10.38
Net margin%
29.10
30.07
31.63
28.94
31.14
30.70
28.63
31.17
31.84
30.69
21.22
30.70
30.70
18
38.00
P/E ratio (avg)x
26.75
25.27
25.89
26.16
24.77
22.51
23.59
21.05
20.78
23.05
37.25
22.51
24.18
94
7.201
EV/EBITx
15.53
17.21
19.23
21.11
21.19
24.67
25.48
29.66
32.31
33.60
29.16
29.66
22.93
30
26.95
FCF yield (avg)%
25.44
24.23
22.10
19.99
18.15
18.70
18.19
17.56
15.65
13.13
5.51
17.56
18.44
71
15.93
FCF margin%
17.48
16.32
15.51
15.76
17.68
19.43
20.44
18.00
20.21
21.91
6.43
20.21
17.84
80
0.961
FCF / Net incomex
0.918
0.911
0.851
0.944
0.948
1.035
1.134
1.124
1.012
1.043
0.631
1.043
0.980
60
23.05
ROIC%
24.32
23.81
25.05
24.43
23.20
25.13
23.81
25.07
26.98
29.54
20.01
25.13
24.74
79
22.82
Return on equity%
23.59
26.30
25.20
27.63
27.45
28.73
27.62
27.94
26.33
25.80
24.55
27.62
26.89
31
24.44
Return on assets%
8.76
7.76
9.77
7.81
8.30
5.33
6.93
4.83
5.46
7.70
21.95
5.46
7.73
41
0.97
EPS¥
1.28
1.47
1.35
1.47
1.61
1.57
1.76
2.03
1.92
2.21
1.03
6.55%
6.95%
—
19.55
EPS growth%
11.65
14.17
17.13
14.51
11.74
12.63
10.37
12.99
10.15
11.76
7.82
11.76
12.20
88
2.59
Bookvalue per sh¥
1.89
1.83
1.90
1.78
1.96
1.98
2.12
2.28
2.48
2.43
0.85
4.39%
2.76%
—
2.29
FCF per share¥
1.17
1.15
1.16
1.08
1.11
1.00
0.97
1.06
1.11
1.01
1.99
(1.90%)
(2.51%)
—
2.21
Dividend per sh¥
1.92
2.21
2.25
2.34
2.18
2.46
2.46
2.53
2.77
2.99
0.48
6.51%
3.94%
—
8.54
Div yield (avg)%
11.81
9.12
11.03
9.17
11.50
11.54
12.73
14.63
13.30
10.86
25.87
12.73
11.52
75
21.29
Payout ratio%
17.12
19.18
17.80
17.15
14.60
12.46
14.55
11.98
11.55
11.18
7.58
11.98
14.57
24
1.142
Shares (diluted)B
1.100
1.057
1.105
1.167
1.218
1.185
1.048
1.015
1.006
0.918
1.158
(5.50%)
(2.76%)
14
12.16
Buyback yield%
6.96
6.91
4.76
2.13
2.81
0.78
0.40
0.40
0.40
2.60
4.11
0.40
2.36
40
0.762
D/E ratiox
0.490
0.480
0.483
0.534
0.518
0.457
0.461
0.429
0.456
0.490
1.028
0.457
0.481
32
4.527
Enterprise value¥B
1.304
1.298
1.371
1.298
1.422
1.329
1.280
1.355
1.306
1.329
2.757
(1.34%)
0.88%
83
3.980
LT debt¥B
4.488
4.414
4.852
4.987
4.721
4.404
4.481
4.903
5.003
4.756
0.966
0.15%
0.84%
79
Revenue
¥3.629B
6.81%
1.00×
Cost of revenue
¥2.298B
7.17%
1.03×
Operating expenses
¥663.1M
6.48%
0.97×
Property and equipment
17.46%
Spread over hurdle
(0.32%)