5.140
Revenue¥B
2.102
2.306
2.550
2.813
3.122
3.345
3.718
4.045
4.313
4.641
5.736
8.25%
9.37%
65
10.87
Revenue growth%
24.27
27.12
26.08
27.48
30.21
29.57
26.88
25.84
23.20
25.83
8.97
25.84
26.48
51
5.10
Gross margin%
17.44
15.06
13.24
13.86
12.11
11.81
10.46
11.64
13.97
11.81
15.85
11.81
12.67
76
4.46
Operating margin%
0.40
1.58
1.39
0.75
0.85
1.37
0.40
0.40
0.40
0.40
6.36
0.40
0.58
52
2.22
Net margin%
10.64
13.56
13.62
10.68
8.24
7.22
8.80
6.39
5.62
7.60
5.01
7.22
8.52
48
22.38
P/E ratio (avg)x
10.29
10.39
12.24
12.96
13.06
14.13
14.46
13.76
15.31
15.96
7.029
14.46
13.41
76
17.83
EV/EBITx
19.16
21.07
19.60
19.69
21.47
21.01
23.22
26.91
30.74
32.76
36.99
26.91
21.27
23
10.31
FCF yield (avg)%
25.43
28.19
25.45
26.74
24.88
24.59
23.53
24.78
23.65
21.52
24.21
23.65
24.83
92
22.02
FCF margin%
31.40
29.29
30.93
32.29
34.29
33.37
32.53
31.53
32.21
33.54
2.19
32.53
32.25
38
0.812
FCF / Net incomex
1.677
1.770
1.678
1.891
1.988
2.077
2.145
2.150
1.985
2.244
0.446
2.145
1.987
49
15.19
ROIC%
13.95
13.29
11.69
11.31
11.15
10.63
11.53
8.54
6.98
7.46
26.89
8.54
11.23
48
3.25
Return on equity%
13.25
10.33
7.88
8.53
5.69
7.50
7.97
6.81
7.55
8.44
17.57
7.55
7.93
82
21.37
Return on assets%
22.63
21.72
19.52
17.30
17.47
17.83
20.16
19.12
21.09
18.77
8.06
19.12
19.32
79
2.16
EPS¥
3.43
3.62
3.63
3.93
4.10
4.52
4.63
4.53
5.04
5.45
2.29
5.88%
4.87%
—
5.26
EPS growth%
16.83
15.27
14.65
14.86
14.89
16.58
13.77
14.91
12.87
13.88
18.86
13.88
14.88
31
0.78
Bookvalue per sh¥
2.18
2.02
2.22
2.49
2.62
2.40
2.25
2.52
2.77
2.99
3.39
2.65%
2.77%
—
3.21
FCF per share¥
1.26
1.48
1.44
1.60
1.58
1.74
2.05
2.31
2.75
2.72
1.28
11.51%
9.27%
—
1.03
Dividend per sh¥
1.70
1.81
1.85
2.10
2.16
2.37
2.59
2.65
2.98
3.59
3.75
10.66%
8.57%
—
14.59
Div yield (avg)%
19.15
19.28
20.37
23.23
21.91
24.41
22.68
25.38
23.84
23.80
3.55
23.84
22.96
28
4.74
Payout ratio%
4.80
4.79
3.49
1.22
2.95
1.34
3.63
3.39
4.20
6.95
20.88
3.63
3.56
24
0.893
Shares (diluted)B
1.251
1.286
1.337
1.593
1.909
2.271
2.536
3.042
3.030
3.316
0.904
11.67%
11.39%
12
4.43
Buyback yield%
14.57
14.96
16.53
18.98
20.25
21.92
21.60
23.79
26.03
25.93
21.18
23.79
20.93
18
1.123
D/E ratiox
1.311
1.301
1.280
1.400
1.402
1.274
1.383
1.507
1.614
1.572
0.474
1.507
1.391
75
1.397
Enterprise value¥B
2.567
2.535
2.275
2.195
2.333
2.155
1.973
1.957
1.780
1.808
5.482
(4.96%)
(4.71%)
76
3.405
LT debt¥B
4.223
4.181
3.997
3.684
3.793
3.433
3.157
3.357
2.997
3.323
0.450
(2.61%)
(1.43%)
41
Revenue
¥4.641B
9.37%
1.00×
Cost of revenue
¥3.154B
9.55%
1.02×
Operating expenses
¥485.1M
8.50%
0.92×
Property and equipment
14.97%
Spread over hurdle
(3.72%)