2.323
Revenue¥B
6.085
6.170
6.194
6.325
6.325
6.230
6.349
6.431
6.498
6.600
2.454
0.85%
0.81%
92
19.21
Revenue growth%
30.02
27.61
27.13
25.48
23.44
23.76
21.69
21.82
22.00
22.05
8.63
22.00
23.60
17
16.58
Gross margin%
13.85
11.84
12.96
11.68
9.73
6.91
6.87
9.77
8.48
9.61
12.99
8.48
9.75
54
17.66
Operating margin%
13.09
11.30
12.20
10.61
8.63
9.29
11.90
13.63
14.87
15.04
25.73
13.63
12.05
67
27.68
Net margin%
32.61
32.65
34.54
36.65
39.62
38.53
37.10
34.58
33.13
33.42
13.59
34.58
34.56
67
19.77
P/E ratio (avg)x
10.43
11.53
11.99
12.80
12.41
12.60
12.22
13.62
13.73
15.98
26.92
13.62
12.51
19
7.112
EV/EBITx
9.912
10.13
10.99
11.89
12.70
11.25
12.37
11.67
10.70
9.612
24.70
11.25
11.12
31
6.50
FCF yield (avg)%
9.61
11.87
13.40
12.53
12.71
11.13
8.71
5.84
8.78
10.03
11.43
8.78
10.58
92
24.29
FCF margin%
14.48
17.03
17.10
14.76
14.10
15.67
16.02
13.83
16.69
16.98
26.71
16.02
15.84
56
0.917
FCF / Net incomex
0.558
0.592
0.564
0.641
0.592
0.625
0.607
0.577
0.620
0.645
0.428
0.620
0.600
53
23.02
ROIC%
14.40
11.62
11.57
11.67
10.05
10.82
12.82
10.59
8.19
8.02
16.73
10.59
11.20
32
20.38
Return on equity%
23.80
22.81
21.18
23.43
22.13
19.18
18.87
17.43
15.99
13.67
21.05
17.43
20.18
25
16.18
Return on assets%
8.55
5.62
7.18
7.95
5.14
5.48
6.63
4.63
7.36
4.43
4.35
5.48
6.12
45
1.18
EPS¥
0.51
0.53
0.54
0.58
0.62
0.56
0.61
0.54
0.47
0.49
1.25
(4.72%)
(1.27%)
—
9.48
EPS growth%
20.15
22.07
20.95
21.87
22.62
25.10
26.38
28.96
29.86
27.18
5.26
27.18
23.86
9
1.10
Bookvalue per sh¥
2.59
3.02
3.29
3.92
4.45
5.09
4.94
5.84
6.40
7.55
1.27
11.15%
13.18%
—
1.10
FCF per share¥
0.62
0.69
0.68
0.75
0.87
0.89
0.98
1.17
1.34
1.42
1.28
10.28%
9.35%
—
0.37
Dividend per sh¥
2.02
2.32
2.31
2.48
2.43
2.76
2.76
2.73
3.08
3.32
0.52
6.45%
6.78%
—
13.92
Div yield (avg)%
17.26
19.08
19.80
17.25
15.78
16.14
17.33
17.51
18.85
16.20
24.25
17.33
17.30
15
2.98
Payout ratio%
8.02
10.31
11.99
14.67
15.99
18.15
18.30
19.04
18.55
18.19
8.70
18.30
17.07
83
3.216
Shares (diluted)B
2.950
2.757
3.016
2.956
3.257
3.108
2.847
2.600
2.293
2.202
3.138
(7.53%)
(2.74%)
32
26.02
Buyback yield%
13.50
11.27
10.61
11.73
13.40
13.83
16.24
18.79
16.43
13.59
19.82
16.24
13.55
60
0.655
D/E ratiox
1.345
1.269
1.440
1.488
1.411
1.417
1.600
1.548
1.412
1.568
1.599
1.548
1.429
41
0.563
Enterprise value¥B
5.148
5.138
5.320
4.709
4.437
4.469
4.234
3.844
4.141
3.961
4.917
(2.25%)
(2.10%)
41
6.675
LT debt¥B
0.608
0.703
0.713
0.779
0.828
0.931
1.093
1.204
1.172
1.245
7.606
8.50%
8.78%
64
Revenue
¥6.600B
0.81%
1.00×
Cost of revenue
¥4.582B
0.72%
0.99×
Operating expenses
¥1.028B
1.78%
1.10×
Property and equipment
19.66%
Cash and investments
15.36%
Spread over hurdle
(3.26%)