3.099
Revenue¥B
9.003
9.093
9.057
9.124
9.034
9.177
9.327
9.547
9.780
9.703
3.406
1.44%
0.98%
33
11.00
Revenue growth%
11.23
12.52
15.00
15.29
15.59
17.33
20.10
17.29
15.30
12.49
6.27
17.29
15.29
39
22.29
Gross margin%
18.35
17.03
14.04
14.33
11.81
11.66
13.29
10.54
10.10
10.25
27.53
10.54
12.55
90
29.48
Operating margin%
24.11
27.02
24.60
24.01
25.50
27.88
29.89
29.41
32.22
29.44
6.68
29.44
27.45
31
17.73
Net margin%
18.21
16.08
14.82
14.32
12.72
15.27
12.45
10.82
10.99
8.03
21.05
10.99
13.52
72
23.48
P/E ratio (avg)x
30.84
35.19
32.55
30.08
34.40
39.11
40.54
45.13
48.97
53.32
6.485
45.13
37.15
31
18.60
EV/EBITx
30.01
25.93
27.44
27.14
25.32
24.51
23.06
19.82
21.16
21.48
12.82
21.48
24.92
10
11.51
FCF yield (avg)%
8.56
8.65
7.47
6.02
8.90
8.79
8.45
5.84
7.66
10.17
17.46
8.45
8.51
23
10.35
FCF margin%
21.10
19.60
17.14
18.05
19.10
17.76
17.11
15.82
16.19
14.21
24.20
16.19
17.45
51
0.501
FCF / Net incomex
2.340
2.339
2.807
3.257
3.354
4.005
4.200
4.916
4.841
4.974
0.405
4.841
3.679
30
29.14
ROIC%
2.85
0.40
0.40
0.40
0.40
0.40
1.00
0.98
0.40
1.23
17.53
0.98
0.40
56
26.64
Return on equity%
2.80
1.04
2.44
4.85
6.61
6.55
9.35
7.55
8.42
10.59
8.06
8.42
6.58
85
10.22
Return on assets%
20.10
20.12
17.87
17.30
18.83
19.38
22.37
20.76
18.50
18.47
12.92
19.38
19.10
50
0.20
EPS¥
0.32
0.34
0.36
0.35
0.32
0.35
0.37
0.36
0.37
0.35
0.21
1.69%
(0.16%)
—
4.05
EPS growth%
22.99
20.27
19.82
17.81
19.99
21.25
21.54
22.67
23.77
21.35
28.52
21.54
21.30
12
0.47
Bookvalue per sh¥
0.19
0.21
0.21
0.24
0.25
0.25
0.26
0.26
0.31
0.32
0.31
5.14%
6.34%
—
0.53
FCF per share¥
0.23
0.24
0.24
0.23
0.24
0.26
0.29
0.34
0.33
0.35
0.32
7.75%
5.57%
—
0.14
Dividend per sh¥
0.62
0.63
0.68
0.71
0.76
0.77
0.85
0.93
1.05
1.12
0.27
8.13%
6.70%
—
16.54
Div yield (avg)%
22.10
21.90
23.81
23.98
21.00
19.46
17.44
16.66
15.27
17.42
5.42
17.42
20.23
32
6.78
Payout ratio%
14.94
16.28
14.40
13.12
14.19
14.40
12.87
13.77
11.93
13.99
13.07
13.77
14.09
22
8.595
Shares (diluted)B
9.485
10.99
12.85
13.03
13.80
13.56
14.69
15.84
15.79
15.15
8.492
1.88%
5.29%
36
12.81
Buyback yield%
4.66
6.62
4.59
3.10
1.44
0.40
2.43
3.78
4.25
4.73
7.19
3.78
4.01
41
0.113
D/E ratiox
0.396
0.394
0.452
0.504
0.542
0.540
0.631
0.678
0.656
0.714
0.369
0.656
0.541
61
2.819
Enterprise value¥B
10.32
11.77
13.58
13.69
13.86
15.70
17.18
18.46
21.02
25.23
6.615
12.72%
10.68%
44
6.099
LT debt¥B
2.300
2.431
2.831
3.136
3.642
4.268
4.846
5.355
5.438
6.231
5.649
11.34%
12.03%
48
Revenue
¥9.703B
0.98%
1.00×
Cost of revenue
¥6.792B
1.03%
1.00×
Operating expenses
¥1.154B
1.32%
1.03×
Property and equipment
18.25%
Spread over hurdle
56.18%