2.496
Revenue¥B
3.238
3.438
3.654
3.823
3.904
4.070
4.273
4.405
4.664
4.814
2.587
4.28%
4.38%
81
4.77
Revenue growth%
26.75
24.15
23.12
23.57
20.65
18.88
19.75
20.77
22.21
20.78
15.28
20.77
21.49
70
28.72
Gross margin%
23.55
22.80
20.25
20.63
23.38
22.20
24.37
25.89
23.64
22.70
7.87
23.64
23.09
60
9.40
Operating margin%
6.83
6.76
9.62
11.90
14.51
16.78
19.77
19.67
17.82
20.61
5.32
19.67
15.65
19
8.90
Net margin%
28.17
30.33
30.48
32.19
31.79
34.43
32.59
33.70
36.58
39.43
16.34
34.43
32.39
47
37.61
P/E ratio (avg)x
14.91
15.37
16.01
14.48
14.30
14.67
13.73
13.82
12.37
11.34
28.37
13.73
14.39
53
22.18
EV/EBITx
22.52
20.88
21.76
22.07
22.21
24.26
26.28
28.06
27.40
27.77
20.67
27.40
23.39
46
7.45
FCF yield (avg)%
14.91
12.52
10.53
11.15
12.62
10.20
10.95
12.25
9.76
10.62
7.17
10.62
11.05
75
27.36
FCF margin%
17.87
19.19
20.80
18.59
20.23
21.58
23.54
25.45
27.74
26.79
6.67
25.45
21.19
51
1.669
FCF / Net incomex
0.448
0.413
0.388
0.377
0.393
0.379
0.383
0.392
0.451
0.431
1.748
0.392
0.392
63
9.74
ROIC%
20.25
22.31
19.65
22.07
23.55
21.74
23.00
20.20
20.08
22.58
18.98
21.74
21.91
34
5.41
Return on equity%
18.52
17.61
18.26
17.81
15.21
15.85
14.27
16.20
15.72
15.95
15.82
15.85
16.07
49
12.36
Return on assets%
4.31
3.36
2.10
4.82
4.60
3.46
1.09
0.40
0.40
0.40
3.79
0.40
2.73
94
1.31
EPS¥
0.82
0.80
0.77
0.71
0.67
0.62
0.59
0.65
0.68
0.68
1.36
0.52%
(0.98%)
—
22.25
EPS growth%
7.21
8.12
8.44
7.79
5.60
3.33
1.86
4.20
5.08
3.37
20.37
3.37
5.34
64
2.39
Bookvalue per sh¥
2.35
2.39
2.51
2.79
3.18
3.43
3.78
3.76
4.25
4.80
1.33
8.56%
7.76%
—
1.91
FCF per share¥
1.05
1.03
0.99
0.96
0.93
0.93
0.95
0.95
0.89
0.85
1.46
(1.71%)
(2.31%)
—
0.82
Dividend per sh¥
0.86
0.79
0.74
0.82
0.77
0.85
0.91
0.99
1.04
0.91
2.77
3.37%
1.44%
—
24.27
Div yield (avg)%
21.96
20.23
23.19
21.88
20.08
18.19
15.33
12.64
13.40
10.79
20.25
13.40
19.14
87
7.35
Payout ratio%
14.56
14.33
14.00
15.17
15.81
16.78
15.37
14.78
16.04
18.62
12.23
16.04
15.27
34
2.070
Shares (diluted)B
1.625
1.646
1.651
1.605
1.610
1.612
1.518
1.464
1.262
1.108
2.053
(7.19%)
(3.79%)
29
20.04
Buyback yield%
27.54
29.16
27.92
25.90
28.82
30.18
29.23
28.94
30.28
28.32
19.29
29.23
28.88
75
0.290
D/E ratiox
1.962
1.843
1.924
1.841
1.866
1.855
2.115
2.109
2.313
2.525
1.088
2.115
1.943
62
5.654
Enterprise value¥B
6.673
7.387
7.638
8.115
9.184
9.347
10.57
10.62
10.22
10.29
2.205
2.30%
6.07%
90
4.114
LT debt¥B
6.511
6.899
7.238
7.242
7.705
8.413
8.557
8.234
7.873
7.751
1.253
0.12%
2.13%
20
Revenue
¥4.814B
4.38%
1.00×
Cost of revenue
¥2.023B
4.28%
0.99×
Operating expenses
¥1.199B
4.44%
1.01×
Property and equipment
13.91%
Spread over hurdle
46.66%