1.713
Revenue¥B
2.414
2.419
2.399
2.458
2.416
2.425
2.402
2.437
2.487
2.540
1.879
1.00%
0.42%
36
17.76
Revenue growth%
15.94
13.16
14.99
15.22
14.18
12.74
13.17
11.29
9.16
10.90
27.77
11.29
13.17
24
8.57
Gross margin%
2.90
2.63
2.20
2.92
1.43
0.40
0.40
0.40
0.53
0.79
9.60
0.40
1.11
36
21.39
Operating margin%
26.76
28.63
27.69
25.25
22.60
23.62
22.00
23.14
24.68
25.29
16.31
23.62
24.96
16
16.04
Net margin%
3.19
1.35
0.40
2.91
0.40
0.40
1.54
0.40
0.46
0.40
13.47
0.40
0.43
52
31.43
P/E ratio (avg)x
30.31
30.28
28.23
28.57
30.14
29.03
28.72
26.05
25.41
28.54
19.14
28.54
28.65
60
32.20
EV/EBITx
13.68
15.49
17.63
20.11
20.46
22.63
22.90
22.35
23.70
23.64
13.65
22.90
21.41
66
3.93
FCF yield (avg)%
14.07
15.68
13.35
12.19
9.97
9.83
7.23
9.07
8.02
5.63
26.83
8.02
9.90
39
13.03
FCF margin%
14.14
11.36
9.70
6.82
6.36
5.59
6.55
8.79
8.07
10.32
15.19
8.07
8.43
10
0.636
FCF / Net incomex
1.456
1.602
1.590
1.672
1.942
1.887
2.157
2.489
2.884
2.876
1.087
2.489
1.914
74
19.09
ROIC%
8.06
9.02
9.88
9.70
10.02
12.47
10.22
11.37
12.62
13.46
27.79
12.47
10.12
67
25.71
Return on equity%
5.73
5.89
8.38
5.77
3.83
5.56
4.04
3.59
1.58
2.18
10.34
3.59
4.80
66
17.46
Return on assets%
21.42
21.86
21.14
21.69
20.52
19.59
20.02
22.55
20.00
19.39
18.77
20.00
20.83
84
1.24
EPS¥
1.64
1.60
1.57
1.58
1.68
1.77
1.91
2.07
1.95
2.04
1.38
4.03%
1.86%
—
25.05
EPS growth%
21.70
24.65
26.33
23.59
26.18
26.09
23.82
22.98
20.21
22.62
13.33
22.98
23.71
75
6.16
Bookvalue per sh¥
8.64
10.32
11.46
12.23
12.52
14.25
16.24
18.97
19.96
22.92
1.55
12.85%
10.32%
—
1.30
FCF per share¥
1.73
1.94
2.02
1.99
1.82
1.93
1.79
1.90
1.91
1.89
5.52
0.68%
1.15%
—
2.15
Dividend per sh¥
5.62
5.10
4.79
4.45
4.60
4.60
4.03
4.24
4.43
3.95
3.03
(3.03%)
(4.44%)
—
2.47
Div yield (avg)%
26.69
28.62
27.49
30.40
32.26
32.35
30.63
32.24
30.86
30.61
26.61
30.86
30.62
61
28.83
Payout ratio%
14.62
14.77
16.85
19.74
22.16
24.86
23.00
25.97
23.03
25.77
8.07
24.86
22.58
9
0.452
Shares (diluted)B
0.713
0.715
0.756
0.884
1.011
1.201
1.213
1.279
1.493
1.710
0.454
11.07%
9.72%
78
3.97
Buyback yield%
11.76
12.76
15.27
15.73
14.29
12.57
10.27
10.26
7.81
8.41
27.28
10.26
12.16
27
0.272
D/E ratiox
0.934
0.885
0.988
0.933
0.954
0.953
0.925
1.033
1.120
1.255
1.261
1.033
0.954
86
1.148
Enterprise value¥B
0.905
0.921
0.985
1.029
1.144
1.148
1.248
1.356
1.475
1.413
2.674
4.33%
6.12%
84
2.635
LT debt¥B
3.926
4.516
4.704
4.943
5.763
5.704
6.591
7.314
8.115
8.810
1.282
8.86%
9.58%
54
Revenue
¥2.540B
0.42%
1.00×
Cost of revenue
¥1.605B
0.38%
1.00×
Operating expenses
¥433.3M
0.67%
1.03×
Property and equipment
16.47%
Spread over hurdle
65.74%