1.754
Revenue¥B
8.982
9.187
9.209
9.458
9.568
9.711
9.865
10.10
10.20
10.26
1.812
1.40%
1.59%
5
28.93
Revenue growth%
15.50
14.38
12.03
9.65
6.68
3.80
3.26
3.74
3.56
5.67
18.09
3.74
6.18
60
27.49
Gross margin%
6.97
7.48
8.26
7.58
7.25
9.32
8.83
9.20
11.72
13.21
27.69
9.32
8.54
40
12.59
Operating margin%
22.06
24.87
22.70
22.29
23.03
23.13
22.13
22.67
21.45
19.33
15.21
22.13
22.48
89
23.04
Net margin%
26.78
24.41
22.30
22.76
21.22
18.54
20.30
17.71
19.42
19.36
13.82
19.36
20.76
27
35.22
P/E ratio (avg)x
7.059
7.818
6.969
7.602
7.606
7.806
8.239
7.571
8.061
8.178
7.059
8.061
7.706
41
29.44
EV/EBITx
28.89
33.12
35.94
38.52
40.97
45.32
44.89
48.62
45.66
47.01
27.76
45.66
42.93
93
24.04
FCF yield (avg)%
26.72
24.90
24.39
25.20
22.96
24.96
22.57
24.05
22.18
24.73
13.71
24.05
24.56
6
15.43
FCF margin%
25.10
24.29
25.10
27.71
29.42
26.65
27.76
25.18
24.64
21.69
10.07
25.18
25.14
68
1.584
FCF / Net incomex
0.500
0.531
0.490
0.545
0.507
0.548
0.520
0.517
0.504
0.507
0.200
0.517
0.512
60
22.95
ROIC%
3.77
3.58
5.76
3.03
5.90
2.92
3.31
1.86
4.47
2.40
23.47
2.92
3.45
57
2.01
Return on equity%
4.85
3.83
2.43
5.14
4.74
4.81
3.84
5.05
5.04
7.95
16.66
5.04
4.83
49
11.84
Return on assets%
15.53
17.41
18.63
21.62
22.27
22.32
24.46
22.89
25.36
24.47
9.30
24.46
22.30
78
2.50
EPS¥
3.51
3.68
3.49
3.77
4.06
4.22
4.63
4.68
4.33
4.34
2.68
1.36%
2.73%
—
28.86
EPS growth%
4.16
6.59
9.03
10.38
7.57
7.64
10.28
9.68
9.10
6.76
25.83
9.10
8.33
76
2.16
Bookvalue per sh¥
2.87
3.03
3.34
3.94
4.56
4.48
5.16
5.28
5.83
6.36
4.23
6.86%
8.31%
—
2.42
FCF per share¥
3.40
3.88
4.39
4.53
5.23
5.09
5.71
5.64
6.06
7.22
1.64
6.66%
7.62%
—
3.09
Dividend per sh¥
3.44
3.91
3.81
4.03
4.08
3.96
4.18
4.74
4.63
5.33
1.85
5.45%
5.40%
—
14.05
Div yield (avg)%
12.81
10.01
10.97
9.73
12.00
10.20
12.26
13.96
15.96
16.60
21.43
13.96
12.13
75
25.51
Payout ratio%
21.06
21.40
24.00
21.91
24.57
22.97
25.91
26.13
24.96
22.62
20.84
24.96
23.49
9
0.825
Shares (diluted)B
1.315
1.355
1.444
1.575
1.761
1.983
1.907
1.963
1.932
2.138
0.844
3.96%
6.63%
31
27.39
Buyback yield%
21.65
24.26
24.14
26.09
27.38
26.66
24.65
26.97
27.54
26.81
19.54
26.81
26.37
19
0.452
D/E ratiox
0.964
0.946
0.973
1.112
1.037
0.961
0.959
0.871
0.995
0.933
0.349
0.959
0.963
6
1.168
Enterprise value¥B
8.036
7.760
7.418
7.292
7.669
8.290
8.697
9.063
9.660
9.544
1.694
4.47%
3.34%
64
1.364
LT debt¥B
5.775
6.302
5.445
4.835
4.438
4.114
4.233
3.896
3.878
3.339
9.399
(5.53%)
(5.47%)
65
Revenue
¥10.26B
1.59%
1.00×
Cost of revenue
¥7.181B
1.59%
1.00×
Operating expenses
¥1.816B
1.40%
0.98×
Property and equipment
15.44%
Spread over hurdle
(2.17%)