6.140
Revenue¥B
4.876
5.275
5.523
5.872
6.230
6.599
6.893
7.220
7.762
8.401
6.534
6.16%
6.17%
18
4.64
Revenue growth%
1.05
2.15
0.40
0.40
0.40
1.14
3.48
5.42
3.00
1.17
13.20
3.00
1.16
22
25.52
Gross margin%
18.57
19.90
22.80
24.81
22.88
20.16
22.11
20.98
20.16
20.95
8.66
20.95
20.96
82
3.31
Operating margin%
28.11
26.01
27.50
24.78
26.94
24.52
24.00
23.02
24.89
25.14
22.04
24.52
25.01
89
24.90
Net margin%
40.56
41.12
38.57
40.83
40.12
41.16
43.05
43.08
45.15
42.82
4.10
43.05
41.14
42
35.83
P/E ratio (avg)x
37.58
40.16
47.14
48.37
56.50
62.46
66.59
78.12
78.88
85.40
36.95
78.12
59.48
84
14.23
EV/EBITx
25.25
23.95
25.14
26.81
23.99
23.26
23.80
22.05
20.30
18.49
30.27
22.05
23.87
53
22.43
FCF yield (avg)%
13.58
12.37
10.01
9.28
10.51
8.07
6.33
5.58
7.22
6.39
27.94
6.39
8.68
25
2.70
FCF margin%
9.00
11.35
13.28
15.20
13.11
14.02
13.03
11.81
11.67
8.85
11.16
11.81
12.42
71
1.692
FCF / Net incomex
0.566
0.562
0.555
0.527
0.543
0.522
0.513
0.466
0.451
0.452
0.989
0.466
0.524
19
19.44
ROIC%
7.17
6.60
4.85
6.05
8.03
6.25
3.76
3.44
2.31
4.95
23.31
3.76
5.50
8
14.63
Return on equity%
15.46
17.61
19.42
21.29
23.09
23.50
20.51
21.79
22.73
24.72
11.53
22.73
21.54
8
28.47
Return on assets%
10.78
9.64
10.74
9.95
9.29
7.80
6.41
3.47
0.90
3.53
5.41
3.53
8.55
45
1.15
EPS¥
2.23
2.67
3.00
3.11
3.55
3.55
3.62
4.32
5.14
6.17
1.17
11.71%
11.66%
—
4.30
EPS growth%
16.85
16.12
15.01
16.19
14.79
16.03
15.34
12.68
13.28
11.78
24.21
13.28
15.18
18
1.67
Bookvalue per sh¥
0.46
0.53
0.59
0.56
0.58
0.66
0.69
0.65
0.60
0.60
2.18
0.74%
3.27%
—
1.45
FCF per share¥
0.45
0.50
0.52
0.51
0.47
0.47
0.53
0.53
0.56
0.52
0.80
2.05%
1.63%
—
0.47
Dividend per sh¥
2.32
2.62
2.48
2.41
2.16
2.24
2.16
2.10
1.99
2.17
0.93
0.07%
(0.68%)
—
4.56
Div yield (avg)%
7.49
8.77
9.76
12.02
11.64
12.31
14.68
14.33
16.22
17.11
25.73
14.68
12.17
7
20.38
Payout ratio%
15.03
16.09
14.93
14.15
15.74
14.23
15.96
16.41
18.36
20.37
22.55
16.41
15.85
46
1.469
Shares (diluted)B
1.945
1.852
2.165
2.058
2.400
2.374
2.624
3.063
3.037
3.471
1.414
7.67%
5.38%
91
11.89
Buyback yield%
9.71
8.13
9.58
11.63
12.57
13.58
11.49
13.42
11.24
10.44
20.09
11.49
11.36
93
0.275
D/E ratiox
2.041
1.959
2.189
2.205
2.058
2.228
2.170
2.358
2.573
2.894
0.322
2.358
2.197
22
5.853
Enterprise value¥B
2.853
3.286
3.644
3.701
4.034
4.583
4.918
4.967
5.021
6.006
2.939
8.28%
8.35%
68
5.043
LT debt¥B
13.04
13.73
16.10
18.76
18.42
20.71
23.94
25.98
31.28
33.34
4.661
12.60%
12.01%
65
Revenue
¥8.401B
6.17%
1.00×
Cost of revenue
¥5.881B
6.17%
1.00×
Operating expenses
¥1.873B
6.60%
1.04×
Property and equipment
16.40%
Spread over hurdle
(4.46%)