5.420
Revenue¥B
6.336
6.360
6.447
6.481
6.661
6.681
6.796
6.935
6.973
6.979
6.036
0.94%
1.03%
22
14.95
Revenue growth%
16.21
14.91
16.55
19.54
20.08
19.85
19.17
20.83
22.49
20.51
6.79
20.51
19.69
56
11.10
Gross margin%
8.24
8.66
9.67
10.71
12.82
14.49
17.30
19.30
19.36
17.60
13.42
17.60
13.66
34
9.99
Operating margin%
15.62
15.94
14.52
13.14
15.27
13.71
14.53
15.77
16.52
15.48
25.51
15.48
15.38
93
6.72
Net margin%
21.21
21.75
20.53
17.58
18.99
16.19
15.02
17.10
17.19
19.53
12.48
17.10
18.29
34
22.71
P/E ratio (avg)x
47.93
53.17
53.28
50.97
50.07
51.56
53.29
51.92
54.13
57.65
35.39
53.29
52.54
61
37.72
EV/EBITx
6.818
7.519
8.255
8.765
8.356
7.714
7.758
7.310
7.416
7.584
31.27
7.584
7.649
63
24.27
FCF yield (avg)%
12.63
11.49
10.52
12.93
10.75
12.35
14.39
14.42
17.31
16.73
6.30
14.42
12.78
74
8.82
FCF margin%
5.79
3.96
5.16
2.56
1.22
2.23
3.15
4.37
6.31
4.53
6.38
4.37
4.17
84
0.502
FCF / Net incomex
0.154
0.180
0.207
0.204
0.218
0.242
0.261
0.304
0.318
0.360
0.888
0.304
0.230
23
22.28
ROIC%
14.77
12.78
12.04
13.26
13.54
14.61
13.02
15.48
14.54
14.76
8.80
14.61
14.04
70
20.32
Return on equity%
12.27
11.81
13.92
11.82
11.01
8.15
10.52
11.14
11.77
11.06
14.75
11.06
11.45
50
25.96
Return on assets%
19.73
18.74
17.69
16.91
14.83
14.23
13.70
13.80
11.78
14.15
10.89
13.80
14.53
49
0.52
EPS¥
1.79
1.67
1.74
1.59
1.63
1.82
1.97
2.22
2.47
2.22
0.53
6.33%
3.32%
—
9.00
EPS growth%
10.08
8.90
8.52
7.13
5.86
6.15
6.36
7.42
7.50
7.73
27.45
7.42
7.46
29
0.97
Bookvalue per sh¥
0.33
0.37
0.35
0.40
0.38
0.40
0.39
0.41
0.47
0.53
1.14
6.74%
6.00%
—
0.49
FCF per share¥
0.76
0.69
0.72
0.66
0.65
0.62
0.68
0.71
0.67
0.71
0.33
1.73%
(0.90%)
—
1.13
Dividend per sh¥
1.34
1.38
1.46
1.50
1.76
1.84
2.03
2.02
2.04
2.20
0.56
4.57%
5.65%
—
29.68
Div yield (avg)%
28.21
29.61
28.59
27.07
25.14
27.36
26.63
25.82
26.37
25.98
12.51
26.37
26.85
93
27.36
Payout ratio%
14.50
15.35
16.74
15.93
14.42
15.62
15.09
13.86
13.94
12.87
10.81
13.94
14.79
85
5.395
Shares (diluted)B
4.213
4.355
3.978
4.233
4.420
4.197
4.268
3.939
4.304
4.560
5.457
0.63%
(0.42%)
59
27.39
Buyback yield%
18.24
20.05
18.14
18.22
17.79
15.87
14.62
13.73
13.50
14.65
17.50
14.62
16.83
66
0.521
D/E ratiox
1.389
1.499
1.383
1.165
1.178
1.123
0.964
0.850
0.727
0.675
0.385
0.850
1.144
85
3.434
Enterprise value¥B
1.183
1.182
1.275
1.347
1.381
1.514
1.437
1.563
1.753
1.915
1.065
6.76%
5.69%
36
0.610
LT debt¥B
1.248
1.196
1.090
1.000
0.944
0.873
0.921
0.913
0.964
1.034
6.714
1.85%
(1.98%)
10
Revenue
¥6.979B
1.03%
1.00×
Cost of revenue
¥4.697B
0.91%
0.99×
Operating expenses
¥1.356B
0.80%
0.98×
Property and equipment
17.31%
Spread over hurdle
18.94%