5.805
Revenue¥B
8.671
9.398
9.892
10.80
11.76
12.76
13.49
14.60
15.37
16.07
6.209
6.44%
6.99%
44
8.76
Revenue growth%
6.57
4.46
6.16
8.78
10.23
11.87
12.53
12.00
14.00
15.11
29.96
12.53
11.05
45
25.70
Gross margin%
25.37
27.08
25.84
24.15
27.07
24.11
24.64
24.61
24.64
26.14
23.52
24.64
25.01
90
16.54
Operating margin%
3.38
4.74
7.70
10.55
12.47
10.93
10.91
8.62
10.57
10.26
9.79
10.57
10.41
9
21.69
Net margin%
15.60
13.70
11.23
12.29
10.96
9.27
7.15
9.82
7.38
6.75
19.61
7.38
10.39
74
31.05
P/E ratio (avg)x
17.39
19.74
18.97
18.81
19.32
18.66
18.31
20.75
21.22
21.27
24.19
20.75
19.15
29
16.77
EV/EBITx
55.40
62.19
57.29
53.77
52.39
53.23
57.98
55.56
52.24
54.85
27.07
54.85
55.13
88
15.50
FCF yield (avg)%
19.31
16.46
16.83
17.26
14.56
16.83
14.33
12.15
11.18
9.52
19.71
12.15
15.51
13
10.67
FCF margin%
1.05
2.61
4.92
3.71
5.01
3.13
1.21
3.37
5.67
5.70
8.00
3.37
3.54
10
0.495
FCF / Net incomex
1.278
1.443
1.694
1.663
1.931
1.934
1.904
2.110
2.237
2.669
0.193
2.110
1.917
48
14.36
ROIC%
5.73
7.87
7.46
7.10
6.17
6.81
7.59
10.05
9.36
11.53
27.58
9.36
7.52
16
6.07
Return on equity%
27.82
26.84
29.59
27.87
28.93
31.02
33.09
34.27
34.84
34.46
16.05
34.27
30.30
27
27.50
Return on assets%
23.08
24.97
22.75
20.96
18.23
18.88
19.44
19.24
18.26
18.57
5.62
18.88
19.34
39
2.23
EPS¥
0.90
0.78
0.71
0.71
0.76
0.71
0.63
0.63
0.69
0.66
2.35
(2.79%)
(3.57%)
—
20.68
EPS growth%
29.34
27.07
28.64
30.95
30.50
31.09
30.16
31.56
30.49
31.87
12.23
31.09
30.50
9
1.80
Bookvalue per sh¥
0.77
0.70
0.67
0.66
0.61
0.56
0.52
0.54
0.52
0.59
1.57
(0.65%)
(2.08%)
—
3.29
FCF per share¥
4.22
4.58
4.78
5.37
5.77
6.66
7.35
7.70
7.99
7.82
3.61
6.26%
8.24%
—
3.98
Dividend per sh¥
2.22
2.39
2.72
2.56
2.40
2.27
2.20
2.50
2.42
2.32
2.50
(0.74%)
0.54%
—
14.61
Div yield (avg)%
11.36
14.03
11.76
11.50
13.97
16.54
16.20
17.63
19.41
17.23
12.81
17.23
15.12
90
27.91
Payout ratio%
27.17
26.41
26.31
24.50
23.63
23.51
24.33
23.95
24.81
27.21
5.86
24.33
24.65
11
1.668
Shares (diluted)B
1.374
1.380
1.309
1.191
1.205
1.116
0.993
0.867
0.855
0.746
1.694
(9.15%)
(5.17%)
48
28.50
Buyback yield%
1.51
2.41
4.40
5.96
6.33
4.77
7.11
8.54
9.71
8.55
2.02
8.54
6.14
42
1.012
D/E ratiox
3.098
3.319
3.302
3.648
3.911
4.251
4.315
4.586
5.009
5.360
1.085
4.586
4.081
59
10.44
Enterprise value¥B
18.35
18.64
21.10
21.59
24.81
25.04
23.93
23.23
25.77
27.59
4.288
2.15%
5.76%
89
13.12
LT debt¥B
6.656
6.248
6.733
6.100
6.546
7.062
7.719
6.890
7.265
7.716
2.041
3.34%
2.57%
52
Revenue
¥16.07B
6.99%
1.00×
Cost of revenue
¥11.25B
6.99%
1.00×
Operating expenses
¥3.065B
6.37%
0.94×
Property and equipment
17.59%
Spread over hurdle
12.28%