2.221
Revenue¥B
3.410
3.680
3.864
4.068
4.338
4.661
4.975
5.354
5.794
6.080
2.306
6.98%
6.70%
87
7.18
Revenue growth%
17.48
15.17
12.21
10.54
10.57
9.19
9.24
8.85
8.45
8.61
22.29
8.85
9.89
35
20.49
Gross margin%
15.23
14.37
15.46
16.90
19.13
20.70
18.55
18.69
16.70
17.57
25.60
18.55
17.24
45
26.35
Operating margin%
33.16
32.60
30.45
32.84
34.29
34.18
36.93
35.90
37.76
36.23
6.12
36.23
34.24
65
13.57
Net margin%
23.14
23.38
20.74
20.82
19.33
22.06
22.92
21.57
22.22
21.81
20.23
22.06
21.94
80
9.669
P/E ratio (avg)x
32.88
31.80
28.26
28.41
29.81
26.60
24.40
26.49
28.69
27.90
32.64
26.60
28.33
49
7.698
EV/EBITx
6.211
5.921
5.999
6.219
5.620
5.920
5.782
5.269
4.958
4.936
16.93
5.269
5.851
94
14.50
FCF yield (avg)%
29.01
28.79
30.66
27.68
28.00
26.62
27.78
26.61
27.06
27.67
12.05
27.06
27.73
12
13.88
FCF margin%
24.35
25.22
26.42
27.58
26.18
25.15
23.38
22.50
22.80
24.38
20.43
23.38
24.76
71
0.495
FCF / Net incomex
0.322
0.314
0.335
0.332
0.371
0.375
0.389
0.424
0.394
0.430
1.519
0.394
0.373
84
17.28
ROIC%
24.79
24.52
22.91
25.41
27.94
30.29
30.77
28.62
26.38
28.12
7.75
28.62
27.16
32
14.30
Return on equity%
14.31
13.98
16.92
18.11
18.40
20.34
19.23
17.74
18.63
18.68
18.65
18.68
18.25
49
4.17
Return on assets%
17.81
17.44
16.81
18.66
20.93
18.73
17.62
18.76
18.71
20.65
21.72
18.73
18.68
82
1.44
EPS¥
2.44
2.47
2.53
2.66
2.91
3.18
3.21
3.05
3.35
3.37
1.54
2.98%
4.14%
—
10.03
EPS growth%
8.87
11.34
12.71
14.02
15.58
15.84
15.10
17.70
14.88
17.09
21.58
15.84
14.99
32
1.78
Bookvalue per sh¥
1.22
1.21
1.15
0.98
0.89
0.89
0.78
0.84
0.90
0.96
2.81
1.56%
(2.27%)
—
1.73
FCF per share¥
3.19
3.37
3.21
3.41
3.44
3.66
3.18
3.28
3.26
3.05
2.73
(2.37%)
0.43%
—
2.32
Dividend per sh¥
2.66
2.74
2.74
3.06
2.99
2.93
2.91
3.17
3.39
3.10
1.65
0.71%
2.03%
—
14.75
Div yield (avg)%
17.00
14.11
13.05
13.51
12.47
10.99
13.86
14.36
12.46
13.90
5.28
13.86
13.68
14
26.13
Payout ratio%
13.51
12.35
11.06
12.45
13.42
14.88
15.01
12.26
13.28
10.68
7.69
13.28
12.86
51
378.7
Shares (diluted)M
305.6
304.9
301.0
260.7
270.8
238.3
230.5
226.4
192.4
182.5
377.8
(7.59%)
(4.46%)
59
5.79
Buyback yield%
6.09
4.61
2.54
1.28
1.24
0.40
0.40
2.97
4.40
6.15
19.22
2.97
2.75
17
0.660
D/E ratiox
1.184
1.207
1.121
1.280
1.262
1.189
1.091
1.018
0.943
0.904
1.378
1.018
1.152
82
2.381
Enterprise value¥B
0.455
0.401
0.341
0.301
0.293
0.294
0.316
0.275
0.242
0.211
4.280
(6.31%)
(8.27%)
91
2.102
LT debt¥B
2.517
2.463
2.923
3.183
3.490
3.632
4.221
4.644
5.082
5.612
0.626
9.97%
8.81%
34
Revenue
¥6.080B
6.70%
1.00×
Cost of revenue
¥3.658B
7.08%
1.04×
Operating expenses
¥838.2M
5.96%
0.93×
Property and equipment
17.18%
Spread over hurdle
20.67%