4.485
Revenue¥B
5.556
5.749
6.072
6.333
6.517
6.608
6.804
7.154
7.547
7.833
4.789
3.75%
3.76%
61
4.03
Revenue growth%
15.06
14.04
14.45
17.45
18.71
19.46
18.21
18.48
17.95
15.65
2.92
18.21
17.70
8
17.27
Gross margin%
21.48
23.23
25.71
25.41
27.58
25.39
23.25
24.70
25.10
23.23
7.41
24.70
24.90
65
3.38
Operating margin%
3.78
1.56
0.40
0.40
1.60
4.14
6.04
8.99
10.28
8.88
17.44
8.88
3.96
39
3.09
Net margin%
17.00
14.05
13.68
13.91
13.04
12.13
11.36
12.19
14.24
11.87
6.37
12.13
13.36
36
18.04
P/E ratio (avg)x
10.66
10.75
11.01
10.63
11.98
13.87
13.19
13.91
16.08
17.72
16.62
13.91
12.58
59
30.47
EV/EBITx
21.30
21.39
21.67
18.33
17.95
19.16
16.33
17.26
17.27
16.84
21.28
17.26
18.14
15
19.98
FCF yield (avg)%
23.08
24.91
22.01
19.36
19.10
20.02
17.34
14.37
12.54
11.90
3.56
14.37
19.23
68
24.08
FCF margin%
28.81
29.09
27.27
25.39
24.91
24.00
21.95
20.88
21.13
20.77
20.59
21.13
24.45
12
1.052
FCF / Net incomex
1.881
2.134
2.338
2.675
2.795
2.970
3.023
3.206
3.031
3.071
0.388
3.031
2.882
14
28.96
ROIC%
24.50
26.27
27.56
27.72
27.87
26.35
28.21
25.94
23.08
24.27
11.85
25.94
26.31
41
4.95
Return on equity%
33.43
34.98
33.93
33.26
31.80
34.68
36.08
37.17
34.98
36.51
12.69
36.08
34.83
27
11.84
Return on assets%
18.74
19.43
17.25
16.55
14.20
12.66
13.55
13.28
15.45
14.37
19.26
13.55
14.91
56
1.84
EPS¥
1.42
1.53
1.36
1.18
1.10
0.98
0.92
0.93
0.89
0.96
1.96
(2.72%)
(4.47%)
—
19.21
EPS growth%
15.35
15.50
15.23
17.30
18.28
16.52
14.54
11.54
13.56
14.64
12.96
14.54
15.29
58
0.71
Bookvalue per sh¥
2.23
2.25
2.16
2.17
2.09
2.24
2.08
2.16
2.25
2.15
1.02
0.53%
(0.17%)
—
0.96
FCF per share¥
3.10
3.39
3.26
3.69
3.43
3.95
3.65
3.47
3.93
4.05
1.09
3.37%
2.66%
—
0.72
Dividend per sh¥
0.92
1.01
0.89
0.81
0.70
0.69
0.70
0.63
0.57
0.49
2.90
(6.78%)
(6.11%)
—
24.67
Div yield (avg)%
7.16
5.29
7.00
6.85
7.59
6.61
6.36
6.45
6.58
6.34
23.62
6.45
6.60
89
27.66
Payout ratio%
20.05
18.82
18.65
16.14
18.26
18.04
15.70
12.83
10.49
9.35
15.49
12.83
17.09
57
592.8
Shares (diluted)M
696.5
789.4
871.2
873.8
929.6
866.0
957.3
989.3
938.6
942.5
577.3
0.28%
4.12%
30
22.21
Buyback yield%
22.08
24.36
22.27
22.35
23.79
25.43
27.72
26.49
25.95
23.33
7.76
25.95
24.07
31
1.272
D/E ratiox
0.564
0.571
0.575
0.525
0.444
0.462
0.493
0.435
0.456
0.459
0.573
0.459
0.478
70
5.208
Enterprise value¥B
1.556
1.707
1.626
1.650
1.583
1.639
1.567
1.442
1.639
1.815
6.097
2.77%
2.82%
85
0.832
LT debt¥B
4.202
4.697
4.602
4.845
5.182
4.871
4.338
4.055
3.781
4.253
3.771
(3.88%)
(0.91%)
83
Revenue
¥7.833B
3.76%
1.00×
Cost of revenue
¥4.059B
3.58%
0.98×
Operating expenses
¥1.752B
4.10%
1.03×
Property and equipment
18.53%
Return on capital
198.21%
Spread over hurdle
187.27%