2.220
Revenue¥B
3.300
3.248
3.279
3.357
3.332
3.306
3.320
3.256
3.350
3.301
2.361
(0.19%)
(0.20%)
54
6.28
Revenue growth%
15.49
17.43
17.40
19.99
21.63
19.82
18.44
19.99
20.42
17.83
14.23
19.82
19.13
10
13.35
Gross margin%
10.22
12.79
14.47
16.65
14.31
15.46
12.62
12.95
9.96
10.28
27.43
12.62
12.87
92
29.66
Operating margin%
26.88
28.26
30.84
29.76
31.56
30.47
32.94
33.71
33.90
36.49
14.17
33.71
31.20
11
11.03
Net margin%
15.69
13.39
15.60
17.99
19.34
21.74
18.90
16.07
14.97
13.79
29.69
16.07
15.88
75
12.79
P/E ratio (avg)x
18.10
17.90
17.22
15.98
14.92
15.83
14.88
16.61
16.48
18.33
26.39
16.48
16.55
78
6.611
EV/EBITx
11.20
11.04
10.60
10.21
9.909
10.92
12.00
10.90
9.945
9.137
24.20
10.90
10.75
93
24.17
FCF yield (avg)%
24.57
25.71
28.02
25.62
24.75
22.66
24.71
23.95
25.36
23.12
29.71
23.95
24.73
23
6.07
FCF margin%
18.78
17.11
18.70
20.98
18.65
20.17
20.81
18.25
18.57
18.82
18.48
18.82
18.74
54
0.851
FCF / Net incomex
2.112
2.136
2.301
2.390
2.369
2.583
2.869
3.310
3.521
3.926
0.315
3.310
2.486
65
8.01
ROIC%
16.41
15.13
15.15
17.21
17.20
16.83
16.69
16.96
14.45
12.30
25.16
16.69
16.55
13
26.47
Return on equity%
5.37
6.83
7.08
9.10
6.19
6.51
5.08
7.07
7.00
7.76
9.31
7.00
6.92
11
4.69
Return on assets%
21.79
20.65
19.21
20.70
19.25
19.73
19.69
18.68
20.55
23.37
29.57
19.73
20.14
70
1.89
EPS¥
1.13
1.31
1.33
1.47
1.48
1.44
1.66
1.72
1.81
1.79
2.08
3.90%
5.51%
—
28.54
EPS growth%
9.50
11.18
8.83
7.58
8.80
10.26
10.34
7.77
5.83
3.21
15.67
7.77
8.82
47
1.53
Bookvalue per sh¥
1.62
1.64
1.66
1.78
1.69
1.91
1.93
1.98
2.20
2.38
0.65
7.17%
3.04%
—
0.40
FCF per share¥
2.52
2.52
2.96
3.43
3.72
4.05
4.77
4.85
5.64
6.53
0.34
11.89%
11.88%
—
0.45
Dividend per sh¥
1.34
1.49
1.70
1.65
1.72
1.98
1.96
2.24
2.45
2.58
0.75
8.37%
7.71%
—
17.26
Div yield (avg)%
21.36
18.40
17.83
19.86
19.42
20.31
17.62
19.82
17.95
20.32
4.27
19.82
19.62
34
22.69
Payout ratio%
15.64
13.83
12.86
15.34
12.40
14.34
16.53
18.45
17.34
18.02
21.49
17.34
15.49
40
0.702
Shares (diluted)B
1.107
1.110
1.088
1.270
1.264
1.281
1.498
1.738
1.739
1.669
0.684
5.71%
4.26%
87
7.49
Buyback yield%
16.12
13.32
14.36
11.44
8.72
8.99
7.61
7.65
5.83
8.46
11.48
7.65
8.86
39
1.099
D/E ratiox
0.748
0.647
0.575
0.515
0.566
0.545
0.567
0.507
0.539
0.504
1.193
0.539
0.556
15
1.312
Enterprise value¥B
3.233
2.934
2.697
2.807
2.765
2.517
2.668
2.790
3.038
3.217
1.431
3.08%
0.78%
23
1.718
LT debt¥B
2.270
2.437
2.512
2.733
2.803
2.678
2.639
2.722
2.953
3.388
2.156
3.86%
4.64%
45
Revenue
¥3.301B
(0.20%)
1.00×
Cost of revenue
¥1.759B
(0.01%)
1.02×
Operating expenses
¥744.6M
(0.66%)
0.95×
Property and equipment
21.91%
Spread over hurdle
38.07%