1.031
Revenue¥B
4.404
4.482
4.400
4.360
4.354
4.274
4.361
4.482
4.587
4.589
1.098
1.06%
0.60%
45
28.89
Revenue growth%
19.64
22.09
23.03
21.03
21.75
23.80
21.56
23.26
24.13
26.89
10.33
23.80
22.56
50
21.99
Gross margin%
17.96
19.13
17.68
17.97
19.29
19.10
18.71
18.90
18.81
17.84
8.96
18.81
18.76
76
20.34
Operating margin%
12.29
12.48
14.86
17.18
18.08
16.59
16.13
15.74
17.36
16.98
9.33
16.59
16.36
76
15.69
Net margin%
20.63
20.51
20.94
21.51
22.95
20.34
17.98
19.07
21.05
22.07
21.16
20.34
20.79
16
13.79
P/E ratio (avg)x
40.01
38.59
44.71
45.47
46.18
51.77
56.51
54.61
59.18
58.99
37.23
56.51
48.98
45
32.30
EV/EBITx
26.69
28.29
26.24
28.07
29.40
29.82
31.27
29.00
32.76
33.00
30.41
31.27
29.20
60
24.95
FCF yield (avg)%
14.47
13.63
11.67
11.80
14.32
15.20
12.37
12.04
10.13
9.83
9.99
12.04
12.21
89
22.15
FCF margin%
24.52
25.01
25.11
27.22
26.98
26.09
27.37
24.63
26.98
27.44
15.21
26.98
26.53
57
0.124
FCF / Net incomex
1.939
2.179
2.470
2.431
2.399
2.664
2.750
2.773
3.365
3.502
0.198
2.773
2.567
63
10.16
ROIC%
23.58
23.57
25.07
26.21
25.35
26.00
27.54
25.42
25.19
22.62
10.70
25.42
25.27
61
19.69
Return on equity%
22.83
23.90
22.81
24.50
23.16
23.96
23.80
24.38
26.89
29.50
25.12
24.38
23.93
44
13.35
Return on assets%
13.28
10.93
11.42
13.02
15.30
17.78
19.36
20.97
23.61
25.58
10.20
20.97
16.54
90
0.39
EPS¥
0.46
0.50
0.44
0.46
0.43
0.42
0.45
0.41
0.42
0.44
0.40
0.52%
(0.27%)
—
12.59
EPS growth%
16.49
19.11
20.96
19.57
22.12
22.38
20.52
19.98
16.99
17.69
25.91
19.98
19.77
18
0.78
Bookvalue per sh¥
0.46
0.45
0.46
0.49
0.52
0.57
0.64
0.62
0.68
0.74
0.37
7.48%
3.93%
—
0.76
FCF per share¥
1.39
1.40
1.38
1.56
1.61
1.58
1.58
1.70
1.89
2.07
0.62
5.14%
4.67%
—
0.56
Dividend per sh¥
0.50
0.47
0.53
0.49
0.45
0.41
0.39
0.38
0.41
0.43
0.63
(1.27%)
(1.06%)
—
15.36
Div yield (avg)%
30.18
32.01
34.48
32.82
31.21
29.05
29.69
31.54
32.98
33.58
4.57
31.54
31.77
34
16.01
Payout ratio%
27.53
27.08
26.69
26.41
28.24
25.91
23.65
22.95
23.53
21.45
7.34
23.53
26.16
81
1.977
Shares (diluted)B
2.203
2.527
2.888
3.286
3.674
3.597
3.386
3.883
4.169
4.043
1.925
1.93%
5.71%
28
26.60
Buyback yield%
31.17
32.97
33.47
32.61
34.48
33.11
35.69
34.65
34.82
36.30
11.11
34.82
33.98
38
1.594
D/E ratiox
0.147
0.156
0.150
0.145
0.157
0.143
0.140
0.146
0.152
0.146
1.800
0.146
0.146
89
0.927
Enterprise value¥B
3.244
3.387
3.927
4.320
4.900
5.631
6.042
6.603
6.976
7.437
3.284
8.70%
9.89%
65
2,344
LT debt¥M
240.2
211.9
197.2
199.2
202.4
195.8
213.6
223.7
209.9
221.3
503.1
1.80%
(1.24%)
38
Revenue
¥4.589B
0.60%
1.00×
Cost of revenue
¥3.082B
0.44%
0.98×
Operating expenses
¥909.9M
1.28%
1.07×
Property and equipment
16.96%
Spread over hurdle
11.43%