0.633
Revenue¥B
4.047
4.128
4.353
4.539
4.605
4.870
4.973
5.234
5.358
5.440
0.663
3.39%
3.60%
49
15.49
Revenue growth%
27.58
29.39
32.10
29.69
30.14
30.40
31.92
32.12
30.70
32.07
13.25
31.92
30.55
91
21.71
Gross margin%
24.90
26.57
27.01
28.61
29.69
28.66
29.50
30.93
29.49
31.13
22.35
29.50
29.07
63
3.12
Operating margin%
13.97
12.25
12.42
10.74
11.36
11.42
9.19
9.58
7.27
8.14
7.27
9.19
11.05
35
4.96
Net margin%
11.97
10.25
10.37
9.74
10.11
8.16
6.06
3.83
0.93
1.00
29.00
3.83
8.95
26
23.31
P/E ratio (avg)x
16.50
16.28
17.30
19.05
20.45
19.58
21.15
21.28
21.52
20.82
25.98
21.15
20.01
89
32.29
EV/EBITx
56.33
65.03
66.89
68.31
77.00
87.72
85.97
92.46
88.54
93.52
11.41
88.54
81.48
10
20.64
FCF yield (avg)%
22.35
24.41
27.13
27.87
30.37
31.17
29.24
31.60
34.31
37.02
22.49
31.60
29.81
40
22.94
FCF margin%
7.27
8.20
10.19
9.75
7.91
5.16
2.35
1.52
0.68
0.40
24.11
1.52
6.21
73
0.674
FCF / Net incomex
2.268
2.333
2.716
2.718
3.106
3.100
3.118
3.703
4.078
4.226
1.135
3.703
3.103
84
28.11
ROIC%
24.49
27.44
25.01
26.74
25.88
25.27
24.48
22.82
22.28
20.57
16.36
22.82
24.75
39
27.46
Return on equity%
19.49
16.91
15.66
15.64
18.16
17.85
17.19
16.12
13.56
14.08
14.71
16.12
16.52
14
10.96
Return on assets%
12.37
12.89
13.06
13.20
13.29
14.97
14.25
11.53
12.19
15.19
2.81
14.25
13.13
75
5.94
EPS¥
8.63
9.23
9.54
9.39
11.00
12.49
12.89
15.22
16.43
19.18
6.28
11.77%
8.83%
—
5.19
EPS growth%
1.98
0.40
2.84
2.38
0.86
1.44
0.40
1.24
4.13
6.40
21.86
1.44
1.71
32
3.37
Bookvalue per sh¥
10.14
10.07
10.18
11.41
13.52
14.58
15.34
15.54
14.94
17.17
5.41
4.90%
6.33%
—
10.40
FCF per share¥
14.35
13.47
15.43
17.09
16.83
17.31
17.22
18.18
21.22
19.95
4.90
3.46%
4.44%
—
2.02
Dividend per sh¥
10.40
10.04
10.63
11.32
11.98
13.18
12.96
13.80
12.77
12.98
5.84
1.62%
3.48%
—
16.47
Div yield (avg)%
18.49
17.55
15.13
13.41
13.38
11.26
11.76
12.50
12.80
14.57
20.29
12.50
13.39
84
5.74
Payout ratio%
9.60
9.13
6.32
4.46
5.15
2.46
2.31
1.23
1.81
3.99
18.52
2.31
4.22
80
127.5
Shares (diluted)M
124.0
134.7
137.3
148.8
150.7
152.3
152.9
161.4
166.5
170.8
131.1
2.54%
4.02%
29
19.71
Buyback yield%
29.78
30.09
28.16
25.31
26.61
28.31
29.79
30.38
32.78
29.93
28.97
29.93
29.79
38
0.655
D/E ratiox
1.669
1.755
1.896
2.103
1.886
2.083
2.219
2.123
2.188
2.409
1.177
2.188
2.093
39
3.577
Enterprise value¥B
2.865
3.204
3.269
3.644
3.716
4.198
3.935
4.587
4.309
4.227
1.803
2.61%
5.04%
5
1.068
LT debt¥B
3.562
4.086
4.515
4.456
4.381
4.224
4.797
4.899
5.678
5.787
4.120
5.72%
5.05%
70
Revenue
¥5.440B
3.60%
1.00×
Cost of revenue
¥2.611B
3.24%
0.97×
Operating expenses
¥1.017B
4.22%
1.06×
Property and equipment
17.52%
Spread over hurdle
28.50%