4.808
Revenue¥B
1.998
2.171
2.321
2.533
2.813
3.099
3.387
3.624
3.999
4.309
4.923
8.90%
8.70%
10
9.84
Revenue growth%
12.69
11.14
11.01
12.44
10.31
10.86
12.59
14.58
12.70
12.20
19.80
12.59
12.32
84
28.59
Gross margin%
13.64
10.82
13.70
13.33
12.96
12.44
10.68
13.21
13.58
14.95
29.08
13.21
13.27
7
28.89
Operating margin%
25.97
26.34
25.35
28.20
30.66
31.95
34.91
35.70
36.28
34.07
16.90
34.91
31.30
26
22.08
Net margin%
23.91
25.32
27.00
27.54
29.71
30.28
32.56
30.25
31.25
31.18
3.83
31.18
29.98
30
20.07
P/E ratio (avg)x
33.04
33.81
37.15
40.85
38.65
40.32
44.80
47.04
44.35
49.67
9.022
44.80
40.58
65
35.42
EV/EBITx
12.82
13.19
11.58
10.36
10.82
11.01
10.99
11.66
10.25
9.240
26.98
10.99
11.00
18
8.45
FCF yield (avg)%
16.85
16.18
15.35
16.74
15.83
17.87
20.54
20.12
21.19
20.85
18.49
20.54
17.36
40
16.30
FCF margin%
25.84
25.78
23.70
20.96
21.58
19.69
21.35
19.63
18.75
16.32
29.50
19.63
21.15
51
1.121
FCF / Net incomex
2.023
2.105
2.100
1.952
2.093
1.975
2.149
2.419
2.460
2.710
1.463
2.419
2.103
29
8.42
ROIC%
25.21
24.65
27.14
25.37
23.22
24.02
22.16
21.98
21.92
23.86
8.50
22.16
23.94
94
10.66
Return on equity%
30.01
31.73
32.95
30.31
32.46
34.39
35.02
32.82
34.77
33.26
20.08
34.39
32.89
81
15.06
Return on assets%
5.20
3.69
3.70
3.69
6.48
6.04
7.80
8.09
10.78
8.08
28.41
8.08
6.26
60
0.30
EPS¥
0.11
0.11
0.11
0.10
0.10
0.10
0.11
0.12
0.13
0.13
0.33
5.90%
2.70%
—
27.10
EPS growth%
4.44
6.15
3.22
1.74
2.91
0.40
1.69
4.67
5.32
7.86
21.11
4.67
3.83
91
0.25
Bookvalue per sh¥
0.17
0.16
0.19
0.19
0.21
0.20
0.22
0.24
0.22
0.23
0.20
1.69%
3.12%
—
0.17
FCF per share¥
0.79
0.80
0.78
0.74
0.74
0.76
0.89
0.94
1.12
1.24
0.12
10.78%
6.10%
—
0.08
Dividend per sh¥
0.51
0.51
0.52
0.54
0.48
0.50
0.51
0.46
0.41
0.39
0.37
(4.08%)
(2.39%)
—
8.26
Div yield (avg)%
13.46
12.24
10.30
12.26
11.02
10.10
10.52
12.36
11.27
8.76
16.42
10.52
11.15
77
3.49
Payout ratio%
11.42
10.73
12.26
13.34
13.20
14.63
16.15
13.52
13.19
14.09
24.18
14.09
13.27
21
7.130
Shares (diluted)B
9.577
10.62
11.17
12.53
14.27
16.91
16.53
19.18
18.36
18.94
7.153
5.82%
8.75%
35
24.35
Buyback yield%
16.51
18.58
19.57
19.19
18.71
21.19
22.18
19.90
20.63
23.08
28.62
21.19
19.74
25
0.927
D/E ratiox
1.235
1.322
1.416
1.656
1.857
1.894
2.125
2.089
2.385
2.374
0.438
2.125
1.875
25
5.021
Enterprise value¥B
7.202
8.209
9.455
8.994
8.961
10.35
11.28
12.77
14.79
15.19
2.984
11.13%
8.31%
21
4.049
LT debt¥B
1.821
1.659
1.730
1.898
2.057
2.248
2.295
2.499
2.192
2.279
4.825
2.07%
3.30%
61
Revenue
¥4.309B
8.70%
1.00×
Cost of revenue
¥2.610B
8.78%
1.01×
Operating expenses
¥1.042B
8.73%
1.00×
Property and equipment
15.55%
Spread over hurdle
(0.81%)