2.755
Revenue¥B
3.272
3.503
3.672
3.940
4.215
4.386
4.531
4.857
5.216
5.448
2.974
5.27%
5.77%
62
27.29
Revenue growth%
20.29
17.65
14.79
12.57
14.61
15.90
14.63
17.54
19.39
19.98
27.44
17.54
16.72
64
4.70
Gross margin%
24.62
24.76
22.77
22.18
21.12
21.11
22.55
21.13
24.00
25.49
15.62
22.55
22.66
29
4.15
Operating margin%
11.28
12.20
10.05
10.30
7.48
7.95
5.72
5.38
3.77
3.56
27.84
5.38
7.71
44
10.43
Net margin%
27.88
25.86
25.40
26.04
24.43
24.61
23.53
21.07
23.00
23.34
26.53
23.34
24.52
75
27.43
P/E ratio (avg)x
7.103
7.145
7.787
7.990
8.692
7.458
7.965
7.694
6.878
6.904
33.53
7.458
7.576
85
8.328
EV/EBITx
43.00
48.48
54.78
58.66
60.36
67.56
74.36
81.58
88.65
87.06
8.899
81.58
63.96
68
4.15
FCF yield (avg)%
8.34
6.09
4.30
2.94
0.45
0.40
0.40
0.40
2.31
2.91
12.31
0.40
2.61
81
18.68
FCF margin%
9.95
11.21
12.06
12.58
12.68
15.55
16.87
19.35
17.54
18.30
2.79
17.54
14.11
50
0.476
FCF / Net incomex
2.094
2.018
2.288
2.170
2.019
2.218
2.188
2.108
1.990
2.115
0.925
2.115
2.112
48
7.73
ROIC%
30.78
32.23
35.21
34.06
36.29
34.18
37.08
34.58
36.65
38.15
12.02
36.65
34.90
14
9.57
Return on equity%
22.81
24.35
27.30
24.40
23.28
22.63
24.78
22.65
24.06
24.63
7.82
24.06
24.21
61
14.43
Return on assets%
28.28
26.39
24.75
25.16
28.15
30.43
30.30
31.86
29.22
29.51
22.38
30.30
28.75
65
1.00
EPS¥
0.23
0.21
0.21
0.23
0.26
0.24
0.24
0.25
0.23
0.26
1.09
0.10%
0.84%
—
9.62
EPS growth%
30.92
30.96
31.44
31.17
28.50
28.88
31.46
32.22
33.80
34.06
10.34
32.22
31.31
93
0.69
Bookvalue per sh¥
0.16
0.14
0.14
0.13
0.15
0.14
0.13
0.12
0.11
0.10
0.18
(7.77%)
(6.11%)
—
0.99
FCF per share¥
1.15
1.26
1.30
1.34
1.25
1.13
1.05
1.03
0.97
0.92
0.51
(5.91%)
(3.15%)
—
0.29
Dividend per sh¥
0.88
0.89
0.98
0.91
0.86
0.79
0.87
0.85
0.80
0.87
0.30
0.24%
(0.70%)
—
2.20
Div yield (avg)%
11.51
13.51
13.64
16.16
18.48
19.66
19.88
19.15
21.71
23.39
24.25
19.88
18.82
8
24.32
Payout ratio%
28.07
25.45
22.73
24.36
22.14
20.52
19.20
18.65
19.30
16.36
11.80
19.20
21.33
12
2.180
Shares (diluted)B
2.457
2.421
2.526
2.345
2.084
1.979
1.800
1.938
1.698
1.730
2.206
(3.65%)
(3.12%)
34
25.18
Buyback yield%
22.94
22.69
23.39
26.05
24.60
25.37
25.99
27.89
24.96
27.39
27.10
25.99
25.17
20
0.279
D/E ratiox
0.744
0.734
0.800
0.848
0.920
1.016
0.929
0.896
0.832
0.947
1.582
0.929
0.872
58
4.510
Enterprise value¥B
4.855
4.947
4.916
5.708
6.510
6.126
5.869
6.635
7.599
7.939
1.668
4.05%
4.96%
64
2.305
LT debt¥B
5.998
6.568
6.162
7.232
8.172
9.234
10.53
12.14
13.27
14.64
1.780
12.37%
10.79%
53
Revenue
¥5.448B
5.77%
1.00×
Cost of revenue
¥3.813B
5.77%
1.00×
Operating expenses
¥1.020B
5.22%
0.95×
Goodwill & intangibles
19.74%
Property and equipment
15.64%
Spread over hurdle
21.11%