2.454
Revenue¥B
1.675
1.794
1.835
1.891
1.959
2.067
2.122
2.246
2.383
2.441
2.728
4.50%
4.55%
73
2.30
Revenue growth%
4.39
7.01
6.73
5.09
4.46
4.74
4.67
3.22
1.00
3.76
4.06
3.76
4.56
84
5.34
Gross margin%
16.50
16.07
14.07
12.34
10.19
9.75
8.18
7.85
9.15
7.97
8.66
8.18
9.97
32
28.34
Operating margin%
11.45
9.45
11.32
9.78
8.13
10.53
9.72
8.80
6.94
6.80
9.48
8.80
9.59
82
3.41
Net margin%
27.53
29.74
26.88
25.14
27.91
29.50
29.63
29.86
28.95
26.11
24.25
29.50
28.43
34
31.33
P/E ratio (avg)x
40.26
47.11
57.08
63.75
63.77
72.45
80.69
83.65
92.57
101.5
18.04
83.65
68.11
47
17.28
EV/EBITx
14.48
15.78
17.48
19.21
20.02
20.59
22.37
24.80
28.57
31.99
18.00
24.80
20.30
34
11.99
FCF yield (avg)%
5.28
5.04
4.70
5.83
4.44
3.19
1.92
0.40
0.40
1.77
5.96
1.77
3.82
54
14.41
FCF margin%
14.03
12.36
11.34
12.21
13.98
13.89
15.16
13.61
11.47
14.04
22.69
13.89
13.75
9
0.712
FCF / Net incomex
1.620
1.610
1.721
1.716
1.985
2.257
2.168
2.247
2.310
2.247
0.605
2.247
2.077
52
23.38
ROIC%
10.19
8.22
5.80
7.71
10.38
10.92
11.19
12.67
15.24
13.17
22.63
12.67
10.65
21
5.15
Return on equity%
13.01
14.66
11.82
12.16
11.37
13.47
12.22
9.97
11.23
12.87
14.92
12.22
12.19
17
4.95
Return on assets%
7.11
10.08
7.89
10.80
12.66
15.06
15.62
13.87
13.81
14.09
16.65
14.09
13.24
38
0.43
EPS¥
2.27
2.36
2.54
2.41
2.33
2.36
2.06
2.26
2.02
2.14
0.47
(1.68%)
(1.46%)
—
23.83
EPS growth%
33.73
31.03
28.26
30.04
28.36
28.39
26.60
27.43
26.60
24.30
6.66
26.60
28.31
40
2.02
Bookvalue per sh¥
3.38
4.06
4.00
4.26
4.49
4.54
4.90
5.06
5.29
5.62
2.05
4.56%
5.96%
—
2.17
FCF per share¥
2.34
2.52
2.81
2.98
3.02
3.37
3.52
3.90
4.39
5.04
1.67
10.75%
8.50%
—
3.07
Dividend per sh¥
1.97
1.90
2.05
2.35
2.70
3.14
3.63
3.71
4.35
5.01
1.93
13.14%
9.67%
—
29.78
Div yield (avg)%
15.11
12.42
9.50
6.51
7.44
4.71
4.22
6.05
7.19
5.15
22.33
5.15
6.85
84
25.63
Payout ratio%
17.16
17.78
17.24
16.28
14.50
17.02
19.58
17.18
18.78
21.30
21.03
18.78
17.21
16
0.423
Shares (diluted)B
0.636
0.768
0.853
1.026
1.007
1.092
1.256
1.410
1.535
1.777
0.423
12.03%
11.34%
94
26.54
Buyback yield%
9.53
10.14
11.55
11.53
12.90
10.80
9.66
12.19
11.71
11.47
8.65
11.47
11.50
94
0.562
D/E ratiox
1.288
1.141
1.057
1.015
0.916
0.839
0.854
0.906
0.957
0.956
0.100
0.906
0.957
55
1.435
Enterprise value¥B
3.393
3.981
3.926
4.340
4.441
4.800
5.267
5.413
5.977
6.157
1.870
6.75%
7.82%
83
1,366
LT debt¥M
393.2
449.5
463.9
528.4
502.8
467.6
464.2
526.3
556.9
517.5
332.7
0.58%
4.13%
69
Revenue
¥2.441B
4.55%
1.00×
Cost of revenue
¥1.639B
4.72%
1.02×
Operating expenses
¥340.4M
4.40%
0.99×
Property and equipment
18.06%
Spread over hurdle
12.49%