5.107
Revenue¥B
4.815
5.144
5.440
5.754
6.213
6.737
7.425
7.995
8.659
9.537
5.213
8.95%
8.01%
9
14.98
Revenue growth%
6.76
9.40
6.73
8.03
9.50
11.63
10.90
8.20
5.70
5.73
22.68
8.20
8.11
54
28.40
Gross margin%
7.09
9.57
11.64
9.82
10.26
7.48
6.53
8.26
6.05
7.46
17.48
7.46
7.87
81
28.31
Operating margin%
4.97
7.85
10.82
8.91
9.32
10.95
10.98
13.61
12.63
14.60
24.70
12.63
10.89
72
3.52
Net margin%
3.80
4.10
2.73
3.10
2.12
0.40
2.56
3.24
2.08
3.56
2.35
2.56
2.92
72
16.20
P/E ratio (avg)x
32.03
33.00
36.22
39.10
36.10
37.76
37.30
34.81
36.36
36.40
8.968
36.40
36.29
83
16.23
EV/EBITx
15.58
15.63
17.19
17.31
16.62
16.80
18.50
17.65
17.31
16.92
30.87
17.31
17.06
36
13.67
FCF yield (avg)%
17.29
16.44
18.80
15.97
15.10
13.99
16.70
19.39
16.44
13.87
4.14
16.44
16.44
87
11.10
FCF margin%
24.17
23.41
24.30
23.31
21.29
20.20
22.79
20.00
21.87
19.98
20.39
20.20
22.33
36
1.445
FCF / Net incomex
0.382
0.331
0.317
0.317
0.325
0.325
0.306
0.332
0.348
0.326
0.562
0.326
0.326
78
15.08
ROIC%
11.08
12.57
13.17
15.37
14.21
16.52
14.25
14.72
14.72
14.54
16.13
14.72
14.40
40
12.57
Return on equity%
20.31
20.42
20.98
21.99
19.28
19.06
20.40
22.24
21.50
21.13
14.52
21.13
20.70
80
28.68
Return on assets%
9.84
10.07
10.64
13.45
14.34
14.52
13.73
12.23
14.81
17.71
9.84
14.52
13.59
81
25.41
EPS¥
61.24
73.49
82.34
91.26
97.35
94.08
105.15
114.55
111.71
124.75
26.98
5.08%
7.83%
—
28.34
EPS growth%
19.06
19.05
21.40
19.96
19.72
22.69
20.78
22.48
23.22
22.34
22.02
22.48
21.09
24
39.35
Bookvalue per sh¥
21.19
23.01
23.26
25.45
26.14
25.42
23.11
25.11
23.22
21.43
51.68
(3.90%)
0.43%
—
42.47
FCF per share¥
43.60
46.63
53.07
61.52
68.48
81.64
87.94
104.04
122.84
127.87
27.05
13.30%
10.95%
—
10.01
Dividend per sh¥
77.87
79.88
81.63
87.87
87.39
89.78
88.96
91.09
98.31
112.51
11.02
5.18%
5.40%
—
28.39
Div yield (avg)%
23.14
20.38
20.14
17.94
16.25
13.89
12.57
12.20
9.68
11.94
5.76
12.20
15.07
68
4.49
Payout ratio%
16.01
17.30
16.92
19.59
17.16
16.30
15.28
13.87
11.08
12.43
13.38
13.87
16.15
61
201.8
Shares (diluted)M
213.3
183.7
167.4
160.9
161.7
169.9
152.9
136.7
144.7
130.7
203.1
(4.17%)
(4.93%)
5
14.52
Buyback yield%
2.86
2.95
0.40
2.94
3.27
3.69
4.78
2.41
5.15
7.34
17.06
4.78
3.11
41
0.924
D/E ratiox
1.468
1.664
1.727
1.857
2.117
2.359
2.290
2.192
2.157
2.327
0.495
2.290
2.137
63
4.162
Enterprise value¥B
12.26
14.47
14.00
16.05
18.14
19.94
20.20
20.31
20.01
21.85
0.721
3.80%
6.67%
29
1.795
LT debt¥B
1.901
2.020
2.186
2.490
2.795
3.285
3.736
3.752
4.488
4.346
4.187
9.23%
9.61%
33
Revenue
¥9.537B
8.01%
1.00×
Cost of revenue
¥4.294B
7.81%
0.98×
Operating expenses
¥2.455B
8.32%
1.03×
Property and equipment
15.30%
Spread over hurdle
(0.14%)