0.934
Revenue¥B
6.666
6.642
6.857
6.855
7.097
7.041
7.175
7.139
7.337
7.493
0.974
1.09%
1.24%
80
21.23
Revenue growth%
28.22
27.00
26.56
29.43
27.44
25.17
23.97
24.33
27.14
25.76
2.36
25.17
26.78
25
3.61
Gross margin%
28.86
28.78
26.56
28.17
26.99
28.43
29.48
30.73
30.02
28.03
23.51
29.48
28.60
11
24.79
Operating margin%
16.58
18.33
20.79
22.69
24.32
25.07
24.70
23.17
20.43
19.86
18.55
23.17
21.74
88
3.69
Net margin%
8.17
10.07
8.35
5.61
7.89
8.92
6.26
8.36
9.25
12.01
7.68
8.92
8.35
81
24.66
P/E ratio (avg)x
34.12
37.60
39.60
43.30
49.98
52.99
58.44
58.26
55.40
62.91
18.09
58.26
51.49
17
16.63
EV/EBITx
30.25
32.51
31.88
31.21
34.02
33.37
35.42
39.95
39.55
38.38
9.389
38.38
33.70
11
21.86
FCF yield (avg)%
8.04
8.19
7.78
8.27
8.70
8.80
8.83
10.82
9.28
7.00
13.52
8.83
8.49
81
4.13
FCF margin%
22.91
24.27
26.94
28.81
26.93
29.89
31.49
33.68
32.57
32.62
7.47
32.57
29.35
83
1.523
FCF / Net incomex
1.996
2.377
2.798
3.343
3.301
4.004
4.423
4.813
4.765
5.697
0.271
4.765
3.674
79
29.02
ROIC%
8.77
8.30
9.18
11.24
10.27
8.89
11.00
10.11
11.71
12.75
14.80
11.00
10.19
11
8.41
Return on equity%
24.83
24.01
25.29
22.71
22.60
24.99
24.73
26.09
25.16
27.86
11.43
25.16
24.91
91
17.06
Return on assets%
14.04
12.82
14.62
15.82
14.16
14.52
15.72
14.31
13.59
15.32
12.36
14.52
14.42
27
0.84
EPS¥
3.01
2.95
3.07
3.08
3.53
4.13
4.19
4.85
4.98
5.63
0.87
9.81%
8.01%
—
13.76
EPS growth%
6.63
9.15
9.26
7.45
8.66
9.80
12.03
14.48
13.76
16.64
18.99
13.76
9.53
55
3.30
Bookvalue per sh¥
5.56
5.73
5.41
5.85
6.04
6.19
7.27
7.03
8.04
7.84
4.13
5.33%
3.11%
—
5.65
FCF per share¥
7.47
6.96
7.80
8.40
9.30
9.69
9.20
10.66
11.00
12.39
4.39
5.90%
6.34%
—
3.85
Dividend per sh¥
2.19
2.03
1.84
1.99
1.96
2.17
2.07
2.35
2.43
2.61
3.67
5.85%
0.92%
—
6.68
Div yield (avg)%
29.76
31.22
30.17
32.63
33.35
32.85
32.51
32.81
35.62
33.38
13.95
32.85
32.72
84
21.64
Payout ratio%
6.54
5.62
5.68
7.35
9.10
6.60
8.46
11.18
8.54
11.24
14.05
8.54
7.90
80
1.176
Shares (diluted)B
1.585
1.596
1.900
2.200
2.538
3.022
3.068
3.157
3.508
4.153
1.176
10.35%
11.97%
20
27.28
Buyback yield%
20.64
20.70
23.10
20.21
19.68
17.98
15.78
16.89
18.51
20.51
14.73
17.98
19.94
69
0.920
D/E ratiox
2.244
2.265
2.469
2.519
2.990
3.063
2.979
3.031
3.069
3.220
1.770
3.063
2.984
50
0.815
Enterprise value¥B
1.803
1.934
2.316
2.745
2.951
3.512
3.624
3.795
4.126
3.986
4.923
6.20%
9.90%
49
3.822
LT debt¥B
3.499
3.828
3.764
3.476
3.359
3.387
3.448
3.311
3.506
4.035
1.021
3.74%
1.48%
92
Revenue
¥7.493B
1.24%
1.00×
Cost of revenue
¥4.460B
1.31%
1.01×
Operating expenses
¥803.1M
2.29%
1.11×
Property and equipment
17.27%
Spread over hurdle
16.29%