5.843
Revenue¥B
5.751
5.765
5.837
5.940
6.024
6.052
6.109
6.347
6.566
6.563
6.421
1.73%
1.60%
44
5.06
Revenue growth%
34.56
33.42
31.06
32.46
35.14
37.52
38.23
39.63
37.21
37.14
10.42
37.52
36.14
7
14.96
Gross margin%
22.29
23.65
23.87
25.55
24.41
24.28
23.98
24.12
22.35
23.08
23.03
23.98
23.92
58
23.81
Operating margin%
9.85
10.69
12.50
12.80
10.86
11.60
13.77
16.37
16.69
14.10
28.49
14.10
12.65
82
9.73
Net margin%
10.06
12.29
14.91
17.78
15.05
13.95
14.08
14.02
13.82
12.97
4.95
13.95
13.99
75
6.323
P/E ratio (avg)x
24.92
26.49
25.03
24.80
26.88
24.15
26.59
27.84
30.16
32.27
13.19
27.84
26.54
74
29.76
EV/EBITx
27.38
30.15
31.93
35.97
34.36
32.34
30.47
33.40
31.56
29.09
29.37
31.56
31.74
37
21.19
FCF yield (avg)%
7.05
9.38
7.81
6.44
5.96
4.28
3.15
4.72
4.14
3.78
8.54
4.14
5.34
10
3.27
FCF margin%
13.66
12.14
10.12
8.23
7.68
6.99
7.95
8.45
5.74
5.67
25.41
6.99
8.09
24
1.170
FCF / Net incomex
1.947
1.872
1.824
2.113
2.097
2.186
2.434
2.605
2.505
2.497
0.377
2.497
2.150
65
8.69
ROIC%
12.79
15.32
13.07
14.94
16.50
14.15
16.37
17.22
17.90
18.76
8.60
17.22
15.84
17
21.86
Return on equity%
9.42
10.59
11.99
11.69
13.60
11.69
10.42
10.55
10.19
9.47
20.66
10.42
10.57
10
11.02
Return on assets%
24.72
25.58
28.27
28.03
29.17
30.39
30.23
31.12
29.63
32.15
12.78
30.39
29.40
62
3.43
EPS¥
2.25
2.38
2.52
2.96
3.07
3.50
4.02
4.36
4.65
4.91
3.80
9.86%
8.08%
—
18.75
EPS growth%
24.97
23.49
24.62
25.92
25.17
24.40
22.10
20.07
20.34
22.79
10.80
22.10
23.94
74
3.48
Bookvalue per sh¥
1.12
1.04
1.05
0.91
0.99
0.89
0.79
0.73
0.71
0.73
1.22
(5.91%)
(5.14%)
—
3.15
FCF per share¥
2.97
3.52
3.72
4.23
4.88
5.07
4.91
5.28
5.64
5.67
0.75
3.05%
7.94%
—
1.89
Dividend per sh¥
2.98
3.07
3.32
3.18
2.85
2.67
2.43
2.50
2.33
2.30
2.31
(4.23%)
(2.18%)
—
9.76
Div yield (avg)%
27.17
27.81
29.88
27.52
29.33
29.66
29.44
28.41
28.38
30.76
11.78
29.44
28.87
82
12.35
Payout ratio%
26.62
29.10
29.24
29.39
28.38
26.46
27.03
26.40
25.35
24.15
15.21
26.40
26.83
13
393.2
Shares (diluted)M
510.9
559.4
519.5
514.1
573.6
599.3
583.0
638.5
611.6
638.4
390.5
2.16%
2.98%
92
4.16
Buyback yield%
15.18
14.62
14.39
11.63
10.36
12.42
15.23
12.66
13.61
16.45
12.09
13.61
14.00
73
0.149
D/E ratiox
0.357
0.331
0.363
0.321
0.333
0.293
0.280
0.283
0.262
0.236
1.385
0.280
0.307
73
3.343
Enterprise value¥B
5.429
6.180
6.958
6.469
7.401
6.877
7.303
7.241
8.218
8.247
2.329
2.19%
3.48%
51
4.255
LT debt¥B
2.105
2.159
2.427
2.894
3.158
3.554
4.154
4.150
4.077
4.233
4.342
6.04%
8.76%
75
Revenue
¥6.563B
1.60%
1.00×
Cost of revenue
¥3.347B
1.70%
1.01×
Operating expenses
¥1.169B
1.24%
0.97×
Property and equipment
19.62%
Spread over hurdle
31.04%