2.877
Revenue¥B
2.659
2.650
2.716
2.801
2.850
2.908
2.964
2.986
3.065
3.194
2.995
2.30%
2.04%
27
9.55
Revenue growth%
16.25
15.17
13.39
10.44
9.27
8.92
9.24
12.14
10.38
9.96
4.63
9.96
10.41
79
2.98
Gross margin%
19.39
21.30
18.66
20.86
18.20
17.95
15.73
18.52
18.54
19.60
18.82
18.52
18.60
18
19.64
Operating margin%
21.60
18.85
18.38
15.89
18.20
15.47
14.08
15.93
16.32
15.67
25.38
15.67
16.12
17
18.54
Net margin%
14.88
14.10
14.68
12.39
11.12
12.86
10.02
9.29
10.50
8.59
15.75
10.02
11.76
77
8.952
P/E ratio (avg)x
33.99
32.99
37.03
34.88
33.52
33.62
33.39
36.74
34.23
30.63
37.20
33.62
33.80
13
32.59
EV/EBITx
31.38
33.23
36.84
42.28
40.55
45.20
41.51
44.94
45.89
47.08
6.622
45.20
41.89
54
26.96
FCF yield (avg)%
26.21
23.59
23.92
22.80
22.89
21.77
20.62
18.79
19.13
20.88
28.96
20.62
22.28
47
9.67
FCF margin%
26.44
25.49
27.89
25.42
25.32
28.20
26.03
24.67
26.85
26.43
22.45
26.43
26.23
55
0.440
FCF / Net incomex
0.344
0.335
0.306
0.331
0.313
0.305
0.300
0.265
0.275
0.280
0.573
0.280
0.305
15
15.52
ROIC%
22.30
20.26
21.50
23.48
25.20
22.41
23.51
25.85
24.92
22.81
8.67
23.51
23.15
65
5.46
Return on equity%
8.00
6.54
8.10
10.06
7.42
4.87
6.42
5.50
3.91
6.85
13.80
5.50
6.69
94
26.73
Return on assets%
34.27
31.97
30.79
33.58
35.67
36.86
35.94
36.77
34.77
36.92
24.73
36.77
35.22
22
3.77
EPS¥
2.10
2.13
1.97
1.94
2.06
2.19
2.36
2.20
1.99
1.95
3.86
(1.05%)
(1.97%)
—
7.91
EPS growth%
34.52
33.78
33.80
31.05
28.26
28.35
26.96
27.60
27.03
29.79
2.40
27.60
29.07
47
1.48
Bookvalue per sh¥
3.12
3.13
3.25
3.12
2.76
3.01
2.72
2.80
2.95
2.78
2.11
0.14%
(1.36%)
—
2.12
FCF per share¥
2.59
2.67
2.41
2.46
2.47
2.14
2.21
1.96
1.70
1.83
1.28
(5.85%)
(4.36%)
—
1.49
Dividend per sh¥
2.88
3.03
3.54
4.28
4.73
5.34
6.22
6.77
7.79
8.20
1.32
11.62%
13.27%
—
22.89
Div yield (avg)%
12.81
14.66
16.37
17.83
20.17
19.59
17.63
19.64
19.34
19.59
27.95
19.59
18.58
35
7.69
Payout ratio%
19.61
19.77
18.69
18.14
20.49
23.46
25.33
27.88
28.94
27.30
6.54
27.30
21.98
88
0.490
Shares (diluted)B
0.653
0.744
0.715
0.756
0.786
0.901
0.889
0.960
0.944
1.010
0.506
5.12%
5.99%
70
15.78
Buyback yield%
8.00
8.24
8.44
9.70
8.05
10.77
10.84
13.08
14.79
14.92
12.78
13.08
10.23
74
0.795
D/E ratiox
1.442
1.337
1.270
1.377
1.326
1.270
1.156
1.091
1.132
1.039
1.512
1.132
1.270
31
0.432
Enterprise value¥B
2.170
2.106
2.018
2.157
2.156
2.194
1.985
2.040
1.912
1.652
0.233
(5.19%)
(2.50%)
88
1.085
LT debt¥B
1.351
1.526
1.430
1.486
1.403
1.322
1.207
1.164
1.257
1.154
2.924
(3.83%)
(0.60%)
27
Revenue
¥3.194B
2.04%
1.00×
Cost of revenue
¥2.236B
2.04%
1.00×
Operating expenses
¥523.9M
1.90%
0.99×
Property and equipment
15.97%
Spread over hurdle
10.58%