5.866
Revenue¥B
4.739
5.020
5.270
5.466
5.792
6.111
6.314
6.569
6.980
7.337
6.225
4.84%
4.93%
24
5.93
Revenue growth%
31.36
31.78
28.86
28.23
27.71
25.12
22.48
21.52
18.52
16.16
14.16
21.52
26.41
92
28.74
Gross margin%
25.18
26.51
29.14
28.68
29.41
26.83
25.64
28.32
25.94
28.16
3.06
26.83
27.50
20
7.79
Operating margin%
5.82
4.28
1.70
3.89
5.83
7.63
5.95
6.31
5.83
5.74
11.20
5.95
5.83
22
6.36
Net margin%
23.73
21.30
19.35
19.86
18.29
17.59
20.17
22.57
23.71
24.13
16.78
22.57
20.73
68
21.25
P/E ratio (avg)x
14.31
13.55
15.59
15.72
16.42
17.33
18.80
19.05
21.91
22.54
6.681
19.05
16.87
44
37.33
EV/EBITx
5.672
5.397
5.337
5.122
5.375
5.608
5.109
5.094
4.613
4.925
22.17
5.094
5.230
78
15.93
FCF yield (avg)%
26.32
26.85
29.61
29.06
28.52
26.57
27.16
27.29
29.78
28.62
7.76
27.29
27.91
24
17.89
FCF margin%
9.27
10.95
9.81
8.24
10.12
11.43
9.74
9.31
7.86
10.49
15.38
9.74
9.77
58
0.699
FCF / Net incomex
0.993
1.030
1.097
1.055
1.065
1.131
1.091
1.107
1.102
1.153
0.642
1.107
1.094
29
15.48
ROIC%
21.56
24.41
23.95
25.01
24.89
25.70
26.17
25.00
23.27
22.19
15.00
25.00
24.65
50
17.01
Return on equity%
9.46
10.53
9.41
9.41
9.10
11.62
13.33
11.50
12.05
14.24
5.88
12.05
11.02
43
21.85
Return on assets%
33.24
32.22
30.12
27.64
26.05
26.23
27.91
28.61
27.72
29.39
7.11
27.91
28.26
11
0.21
EPS¥
0.58
0.55
0.58
0.53
0.56
0.56
0.57
0.59
0.63
0.62
0.23
1.92%
1.54%
—
5.91
EPS growth%
24.84
25.23
22.93
24.33
27.11
24.68
21.71
24.41
23.10
22.49
5.68
23.10
24.37
66
0.30
Bookvalue per sh¥
0.71
0.66
0.65
0.70
0.62
0.64
0.67
0.68
0.70
0.73
0.10
3.19%
1.05%
—
0.23
FCF per share¥
0.43
0.45
0.51
0.59
0.61
0.72
0.72
0.69
0.73
0.80
0.21
5.37%
7.94%
—
0.14
Dividend per sh¥
0.39
0.41
0.36
0.33
0.35
0.34
0.36
0.33
0.33
0.30
0.66
(3.32%)
(3.78%)
—
9.90
Div yield (avg)%
25.24
23.33
25.59
27.22
29.27
28.02
26.01
27.58
29.67
32.52
16.00
28.02
27.40
19
20.12
Payout ratio%
16.35
16.23
19.09
17.63
15.53
12.96
12.40
10.39
7.40
9.23
20.33
10.39
14.25
62
8.076
Shares (diluted)B
6.099
6.473
5.839
5.253
5.592
6.074
6.583
6.077
5.747
5.935
7.754
1.20%
(0.22%)
66
22.00
Buyback yield%
36.37
37.52
34.75
32.86
32.37
30.55
33.09
35.22
35.48
38.45
16.32
35.22
34.98
58
1.172
D/E ratiox
2.613
2.526
2.925
2.901
3.322
3.247
3.483
3.629
4.048
4.353
0.182
3.629
3.285
38
0.732
Enterprise value¥B
1.809
1.685
1.589
1.497
1.553
1.370
1.421
1.272
1.358
1.385
5.057
(2.26%)
(1.76%)
71
2.120
LT debt¥B
1.114
0.994
0.959
1.027
1.008
1.053
1.021
1.080
0.993
0.888
1.288
(2.50%)
(1.94%)
84
Revenue
¥7.337B
4.93%
1.00×
Cost of revenue
¥4.045B
4.64%
0.97×
Operating expenses
¥1.543B
4.96%
1.00×
Property and equipment
18.32%
Spread over hurdle
11.29%