0.441
Revenue¥B
3.363
3.604
3.767
3.874
4.008
4.193
4.342
4.579
4.842
5.091
0.487
4.90%
4.70%
67
2.45
Revenue growth%
15.77
18.37
21.09
21.06
23.36
21.38
19.09
21.65
19.74
21.49
18.75
21.38
21.07
75
26.43
Gross margin%
11.21
11.31
11.14
9.12
8.37
9.62
9.08
11.28
10.84
11.60
9.39
10.84
10.99
64
21.58
Operating margin%
11.29
9.76
12.64
10.12
11.69
11.38
11.93
13.25
11.03
10.86
21.95
11.38
11.33
84
5.78
Net margin%
25.33
22.67
21.16
22.96
23.34
23.17
24.82
23.71
22.41
22.11
24.65
23.17
23.06
43
23.20
P/E ratio (avg)x
54.48
63.71
71.75
75.93
83.92
85.09
82.58
86.81
85.30
102.6
17.12
85.30
83.25
70
23.60
EV/EBITx
52.75
56.14
55.45
54.39
52.16
48.83
55.72
58.22
65.53
65.78
25.32
58.22
55.59
49
14.30
FCF yield (avg)%
28.47
30.00
32.37
29.89
28.63
27.28
24.71
23.32
23.06
20.98
4.63
23.32
27.87
67
16.41
FCF margin%
21.27
20.48
22.30
24.16
22.29
23.43
26.30
27.79
26.58
25.22
17.79
26.30
23.79
18
0.119
FCF / Net incomex
0.568
0.488
0.436
0.379
0.397
0.378
0.344
0.370
0.318
0.315
1.033
0.344
0.379
29
3.68
ROIC%
0.40
0.40
3.05
1.00
3.79
5.79
8.35
5.63
4.54
2.50
2.36
5.63
3.42
60
5.81
Return on equity%
13.05
13.08
15.25
15.22
17.37
20.16
19.12
18.78
17.36
17.84
9.27
18.78
17.36
21
8.38
Return on assets%
4.72
5.67
7.29
9.74
8.07
9.63
10.14
10.13
8.16
5.83
4.17
9.63
8.12
7
0.91
EPS¥
2.46
2.79
3.14
3.15
2.93
3.04
3.15
3.42
3.61
3.53
0.99
3.84%
4.26%
—
26.66
EPS growth%
11.44
9.11
11.19
12.98
13.53
15.21
15.91
17.56
20.08
21.09
20.39
17.56
14.37
20
2.84
Bookvalue per sh¥
0.58
0.63
0.71
0.68
0.75
0.76
0.72
0.71
0.78
0.85
2.29
2.68%
3.17%
—
2.28
FCF per share¥
1.44
1.54
1.51
1.54
1.72
1.63
1.62
1.63
1.88
1.75
2.62
0.33%
2.86%
—
0.66
Dividend per sh¥
1.83
2.03
1.89
2.02
2.17
2.27
2.52
2.64
2.77
2.76
1.19
4.91%
4.50%
—
8.59
Div yield (avg)%
18.36
16.39
16.48
16.09
18.04
19.66
20.44
21.41
21.87
24.37
11.24
21.41
19.01
43
16.39
Payout ratio%
24.90
25.43
27.27
26.32
29.16
30.23
28.95
28.60
30.77
33.60
8.59
30.23
28.77
80
689.0
Shares (diluted)M
545.4
541.7
601.4
614.8
645.8
629.6
636.4
564.3
544.4
539.7
704.1
(3.53%)
(0.32%)
55
2.72
Buyback yield%
28.87
29.76
28.37
26.96
24.31
21.93
24.00
24.08
21.78
20.36
2.73
21.93
24.19
21
0.166
D/E ratiox
1.703
1.887
1.755
1.813
1.897
1.897
2.151
2.351
2.538
2.900
1.678
2.351
1.897
60
3.687
Enterprise value¥B
6.580
7.716
8.890
10.41
12.49
12.90
12.86
15.20
18.02
20.57
4.012
10.50%
13.98%
41
0.232
LT debt¥B
1.624
1.622
1.784
1.800
1.950
2.190
2.387
2.460
2.732
3.034
4.859
9.25%
6.14%
79
Revenue
¥5.091B
4.70%
1.00×
Cost of revenue
¥2.675B
4.66%
1.00×
Operating expenses
¥1.242B
5.38%
1.07×
Property and equipment
18.25%
Spread over hurdle
14.31%