0.951
Revenue¥B
9.400
9.485
9.650
9.793
9.720
9.945
10.27
10.53
10.50
10.61
0.980
1.76%
1.42%
31
24.62
Revenue growth%
12.50
10.23
9.27
10.81
9.91
7.28
8.29
8.81
11.64
8.75
5.09
8.75
9.59
56
22.48
Gross margin%
19.24
18.38
16.16
16.82
15.64
17.01
18.69
16.40
15.38
14.30
12.82
16.40
16.61
37
11.51
Operating margin%
24.90
25.22
26.84
24.67
23.72
25.04
27.38
28.15
26.11
24.65
20.36
26.11
25.13
23
27.49
Net margin%
24.82
22.68
24.52
22.53
24.42
23.26
25.95
28.13
25.62
26.62
10.59
25.95
24.67
30
18.16
P/E ratio (avg)x
35.65
33.44
33.88
32.48
38.06
43.56
49.33
49.68
50.96
50.99
37.59
49.68
40.81
22
31.47
EV/EBITx
10.85
11.07
11.54
11.94
12.73
14.33
14.68
15.06
15.28
16.60
37.51
15.06
13.53
19
27.56
FCF yield (avg)%
3.34
0.44
0.40
2.32
0.40
0.40
0.40
2.21
0.95
3.46
8.96
0.95
0.69
15
9.90
FCF margin%
15.30
15.56
15.02
16.31
16.75
19.19
21.10
23.99
21.44
20.13
11.02
21.10
17.97
66
0.597
FCF / Net incomex
1.844
1.923
1.959
2.256
2.235
2.379
2.765
2.692
3.211
3.302
0.294
2.765
2.317
81
17.51
ROIC%
31.01
29.86
30.44
28.22
29.90
31.14
28.85
26.73
25.24
26.64
9.11
26.73
29.36
22
3.34
Return on equity%
11.11
11.26
8.50
5.95
7.57
7.73
6.43
8.83
6.31
5.65
27.19
6.43
7.65
17
11.78
Return on assets%
10.04
12.13
9.90
10.87
11.52
10.26
11.87
13.51
14.03
15.75
4.70
13.51
11.69
57
7.48
EPS¥
2.07
2.30
2.29
2.08
1.84
1.74
1.74
1.55
1.40
1.39
7.95
(5.50%)
(3.23%)
—
17.30
EPS growth%
13.67
14.64
14.31
13.76
13.76
15.33
17.82
19.33
19.40
18.87
2.36
18.87
14.99
30
7.39
Bookvalue per sh¥
10.27
10.02
10.94
10.60
11.02
12.37
12.38
12.26
12.46
12.75
2.31
2.97%
2.39%
—
5.66
FCF per share¥
4.49
4.49
4.93
5.62
6.22
6.43
6.09
6.77
7.04
7.63
7.60
4.17%
6.69%
—
3.98
Dividend per sh¥
9.46
10.94
13.07
14.20
15.92
17.29
20.23
22.70
22.91
24.11
5.54
8.66%
11.58%
—
2.30
Div yield (avg)%
6.68
6.28
8.01
8.34
6.19
4.04
4.00
6.87
5.69
6.31
10.68
5.69
6.30
9
3.08
Payout ratio%
13.57
13.47
10.85
11.65
13.35
14.02
12.19
13.79
13.07
15.49
23.23
13.79
13.41
43
1.552
Shares (diluted)B
2.501
2.762
3.024
3.073
3.557
4.180
4.478
5.351
6.182
6.905
1.564
14.19%
12.17%
94
15.16
Buyback yield%
2.48
4.62
2.99
4.36
6.35
7.29
7.89
8.37
9.15
6.77
24.68
7.89
6.56
69
1.258
D/E ratiox
0.812
0.883
0.890
0.908
0.869
0.837
0.920
0.857
0.953
0.984
1.713
0.920
0.886
38
1.357
Enterprise value¥B
6.869
7.344
8.258
9.455
9.930
9.925
10.59
9.794
9.137
10.59
7.284
1.30%
4.69%
56
2.863
LT debt¥B
5.878
5.727
6.312
5.645
5.540
5.966
5.347
5.834
5.552
5.514
4.237
(0.10%)
0.16%
57
Revenue
¥10.61B
1.42%
1.00×
Cost of revenue
¥6.360B
1.71%
1.03×
Operating expenses
¥2.182B
0.75%
0.94×
Property and equipment
15.76%
Spread over hurdle
11.03%