7.411
Revenue¥B
5.422
5.768
6.121
6.244
6.466
6.684
6.833
7.065
7.235
7.427
8.103
2.81%
3.60%
81
10.06
Revenue growth%
7.70
7.56
5.76
5.78
3.43
2.04
2.10
1.76
4.17
2.57
20.18
2.10
3.80
32
26.41
Gross margin%
18.68
17.54
18.21
19.01
17.75
19.94
22.46
23.89
24.36
21.88
11.14
22.46
19.48
25
23.62
Operating margin%
21.02
20.90
19.86
22.12
25.04
24.78
22.18
25.07
25.24
22.39
13.65
24.78
22.28
60
14.65
Net margin%
10.11
10.90
11.41
9.63
8.12
9.16
9.48
10.24
7.74
9.27
14.42
9.27
9.56
44
13.33
P/E ratio (avg)x
5.147
4.681
4.678
4.026
3.650
3.382
3.531
3.535
3.488
3.557
12.98
3.531
3.604
17
25.32
EV/EBITx
22.91
24.25
26.92
27.68
29.60
32.62
35.29
37.63
37.02
41.90
14.00
37.02
31.11
33
12.73
FCF yield (avg)%
7.41
8.22
8.02
7.92
6.18
6.00
6.55
3.66
4.42
2.48
18.32
4.42
6.37
12
27.11
FCF margin%
18.88
18.16
15.31
14.31
16.08
16.27
14.14
13.02
14.00
16.36
7.64
14.14
15.69
93
1.521
FCF / Net incomex
1.033
1.081
1.117
1.081
1.057
0.972
0.951
0.886
0.970
0.908
1.417
0.951
1.003
89
23.77
ROIC%
27.20
27.53
28.36
26.51
28.12
27.46
24.75
25.43
23.96
21.44
3.88
24.75
26.86
84
8.49
Return on equity%
18.01
17.47
18.64
19.36
21.86
22.28
21.53
23.64
23.96
25.49
20.41
23.64
21.69
89
10.53
Return on assets%
24.00
21.32
21.08
23.80
23.78
21.71
21.21
22.38
20.71
18.19
9.99
21.21
21.52
23
1.30
EPS¥
2.27
2.21
2.42
2.53
2.57
2.83
2.82
3.41
3.61
3.80
1.38
8.17%
6.52%
—
7.20
EPS growth%
1.01
3.02
4.73
4.82
7.66
10.35
7.93
6.57
5.11
2.85
6.78
6.57
4.96
59
0.39
Bookvalue per sh¥
0.75
0.83
0.77
0.79
0.89
0.83
0.76
0.84
0.84
0.86
0.52
(0.62%)
1.96%
—
0.46
FCF per share¥
0.27
0.30
0.30
0.32
0.37
0.36
0.41
0.42
0.43
0.45
0.36
3.63%
4.97%
—
0.88
Dividend per sh¥
1.53
1.57
1.41
1.35
1.24
1.14
1.15
1.05
1.05
1.03
0.94
(3.56%)
(2.71%)
—
8.77
Div yield (avg)%
15.78
14.84
17.79
18.81
20.29
23.25
21.89
24.82
21.93
20.71
28.75
21.93
20.50
39
17.18
Payout ratio%
0.40
2.46
1.77
3.94
2.57
3.39
2.61
0.77
0.40
1.52
22.74
1.52
2.12
79
1.458
Shares (diluted)B
1.866
2.053
2.285
2.622
3.011
3.151
2.952
3.366
3.263
3.296
1.484
1.83%
6.44%
16
17.05
Buyback yield%
15.07
13.05
15.91
17.13
17.91
15.85
17.93
20.03
20.10
20.03
7.05
20.03
17.52
53
0.479
D/E ratiox
0.173
0.168
0.177
0.190
0.191
0.191
0.214
0.211
0.236
0.238
1.094
0.214
0.191
70
4.946
Enterprise value¥B
6.949
6.894
8.150
9.629
9.749
10.77
12.22
13.66
14.78
15.98
7.089
10.39%
9.76%
79
2.471
LT debt¥B
12.01
13.45
13.96
15.56
17.97
17.30
16.70
18.30
17.37
19.42
4.750
1.57%
5.88%
84
Revenue
¥7.427B
3.60%
1.00×
Cost of revenue
¥4.935B
3.74%
1.01×
Operating expenses
¥1.743B
3.83%
1.02×
Property and equipment
16.87%
Spread over hurdle
(0.44%)