2.316
Revenue¥B
2.675
2.721
2.746
2.720
2.805
2.915
3.009
2.991
3.035
3.115
2.450
2.12%
1.46%
75
5.25
Revenue growth%
23.41
21.20
18.57
18.92
20.44
18.53
17.51
15.87
15.80
18.23
9.01
17.51
18.55
50
5.77
Gross margin%
0.44
0.40
0.40
0.91
0.40
0.40
0.40
0.78
3.19
0.87
8.18
0.78
0.42
6
10.94
Operating margin%
26.65
24.19
26.85
24.11
26.63
25.08
27.38
27.78
24.83
22.83
6.08
25.08
25.85
32
13.10
Net margin%
20.29
21.16
19.90
19.66
17.17
19.65
20.92
23.65
23.72
20.95
20.13
20.95
20.60
6
22.79
P/E ratio (avg)x
32.56
33.56
34.57
38.45
40.72
42.22
43.74
44.61
47.87
46.89
15.61
44.61
41.47
28
13.13
EV/EBITx
16.17
17.30
20.20
19.79
21.28
21.53
21.14
21.49
21.76
21.57
30.56
21.53
21.21
59
14.89
FCF yield (avg)%
34.89
31.99
29.53
29.03
30.43
30.49
32.39
30.37
30.03
27.72
12.15
30.37
30.40
79
7.25
FCF margin%
3.75
4.43
6.97
8.17
5.62
8.37
9.37
11.62
10.85
10.70
4.41
10.70
8.27
29
0.442
FCF / Net incomex
1.286
1.314
1.236
1.351
1.477
1.535
1.534
1.657
1.634
1.830
1.161
1.634
1.506
27
14.97
ROIC%
23.86
25.12
27.57
28.59
27.04
26.29
23.60
22.46
22.06
23.48
18.57
23.48
24.49
77
23.73
Return on equity%
17.31
19.39
19.58
18.00
17.12
17.30
18.79
18.66
18.81
20.25
28.44
18.79
18.73
56
6.88
Return on assets%
12.02
14.16
15.53
17.61
20.46
19.96
17.94
16.25
15.81
15.88
27.38
16.25
16.07
14
0.84
EPS¥
1.91
1.87
1.82
1.71
1.62
1.57
1.70
1.60
1.54
1.40
0.92
(2.88%)
(2.32%)
—
23.65
EPS growth%
21.50
19.25
22.07
19.12
21.36
23.71
26.47
29.05
31.47
33.31
21.62
29.05
22.89
31
0.61
Bookvalue per sh¥
1.92
1.87
1.89
1.94
2.26
2.33
2.68
2.73
2.82
3.38
0.68
8.35%
6.01%
—
1.48
FCF per share¥
0.63
0.69
0.71
0.67
0.74
0.79
0.76
0.81
0.87
0.96
1.57
5.33%
4.29%
—
1.73
Dividend per sh¥
0.40
0.45
0.45
0.53
0.53
0.64
0.76
0.93
0.94
1.09
1.13
15.61%
12.16%
—
28.69
Div yield (avg)%
0.40
2.58
0.40
0.40
0.40
0.40
1.30
0.40
0.40
0.40
19.04
0.40
0.40
87
8.52
Payout ratio%
22.25
21.71
21.78
19.60
21.14
21.97
19.10
17.91
14.95
12.92
7.30
17.91
20.37
39
1.291
Shares (diluted)B
1.382
1.279
1.239
1.189
1.048
1.105
1.091
1.167
1.155
1.093
1.223
0.85%
(2.47%)
43
21.02
Buyback yield%
22.69
25.40
24.66
25.44
26.09
25.45
25.41
23.35
26.15
24.77
10.90
25.41
25.41
82
0.543
D/E ratiox
1.627
1.545
1.494
1.536
1.465
1.554
1.630
1.680
1.881
2.052
1.342
1.680
1.591
31
1.851
Enterprise value¥B
0.925
0.880
0.936
0.827
0.820
0.874
0.815
0.883
0.892
0.857
2.296
0.89%
(1.40%)
61
2.197
LT debt¥B
1.083
1.253
1.289
1.497
1.631
1.642
1.680
1.733
1.673
1.648
0.117
0.20%
4.29%
60
Revenue
¥3.115B
1.46%
1.00×
Cost of revenue
¥2.181B
1.46%
1.00×
Operating expenses
¥499.7M
0.60%
0.92×
Property and equipment
16.99%
Return on capital
181.31%
Spread over hurdle
175.76%