0.738
Revenue¥B
4.440
4.588
4.786
5.138
5.357
5.604
6.022
6.177
6.541
6.728
0.791
4.66%
4.63%
9
25.44
Revenue growth%
4.85
4.79
5.04
5.04
5.39
5.49
3.58
1.38
1.26
3.61
2.29
3.58
4.82
45
28.52
Gross margin%
27.52
26.85
25.30
24.27
22.21
21.17
23.74
23.71
24.96
27.58
25.21
23.74
24.62
51
26.55
Operating margin%
13.33
12.45
10.88
8.34
5.41
3.72
3.01
5.68
7.94
9.57
5.94
5.68
8.14
32
13.13
Net margin%
4.47
5.82
8.59
8.16
7.58
5.82
6.27
6.38
5.83
8.47
21.15
6.27
6.33
16
23.31
P/E ratio (avg)x
22.61
24.85
24.22
24.87
24.57
28.74
29.16
28.46
27.56
28.32
35.89
28.46
26.21
65
29.12
EV/EBITx
13.85
14.77
13.39
14.53
16.13
14.86
16.90
19.16
18.63
20.97
11.88
18.63
15.50
66
28.53
FCF yield (avg)%
30.15
30.29
28.69
29.46
26.51
27.59
25.95
24.30
21.86
24.16
4.83
24.30
27.05
31
11.78
FCF margin%
16.46
18.51
20.53
18.30
16.93
16.61
15.39
17.13
15.56
15.49
24.39
15.56
16.77
93
0.777
FCF / Net incomex
1.184
1.310
1.241
1.243
1.259
1.389
1.576
1.675
1.608
1.733
1.344
1.608
1.349
23
13.58
ROIC%
11.34
11.24
12.13
10.92
11.20
8.46
7.97
6.81
4.84
5.72
10.71
6.81
9.69
67
17.81
Return on equity%
18.62
16.19
18.70
19.25
17.98
18.05
16.97
18.82
18.46
18.32
3.88
18.32
18.39
42
26.63
Return on assets%
11.97
13.16
14.40
17.13
19.41
21.78
20.57
19.85
21.04
22.96
25.97
21.04
19.63
82
0.24
EPS¥
0.32
0.31
0.29
0.30
0.33
0.31
0.28
0.30
0.32
0.31
0.26
(0.83%)
(0.24%)
—
29.59
EPS growth%
30.42
27.66
27.65
26.94
29.14
27.17
24.34
27.30
29.02
28.68
29.14
27.30
27.65
31
0.18
Bookvalue per sh¥
0.28
0.27
0.28
0.31
0.36
0.38
0.43
0.45
0.47
0.46
0.06
5.13%
6.23%
—
0.20
FCF per share¥
0.52
0.55
0.63
0.71
0.86
0.93
0.92
1.01
1.13
1.36
0.06
9.70%
10.77%
—
0.09
Dividend per sh¥
0.49
0.55
0.60
0.65
0.64
0.74
0.78
0.76
0.81
0.89
0.33
6.85%
6.95%
—
7.13
Div yield (avg)%
16.95
19.05
21.58
22.04
19.10
16.36
17.40
20.08
21.28
21.19
4.54
20.08
19.59
56
28.36
Payout ratio%
9.19
8.86
7.20
6.28
6.01
5.29
7.17
8.64
10.87
10.10
13.35
8.64
7.92
61
7.213
Shares (diluted)B
8.908
8.114
7.654
7.488
6.806
7.475
7.437
7.378
8.182
8.479
6.977
4.50%
(1.07%)
94
23.24
Buyback yield%
22.27
19.30
18.43
20.85
23.02
24.81
23.74
23.50
24.45
21.45
16.90
23.74
22.64
67
1.721
D/E ratiox
1.495
1.719
1.710
1.629
1.734
2.018
2.004
2.322
2.293
2.717
1.490
2.293
1.869
79
5.252
Enterprise value¥B
0.989
1.043
0.977
1.022
1.098
1.213
1.177
1.335
1.435
1.508
4.323
6.56%
3.99%
81
1.953
LT debt¥B
0.271
0.314
0.331
0.379
0.437
0.427
0.498
0.524
0.601
0.612
2.414
6.97%
9.01%
29
Revenue
¥6.728B
4.63%
1.00×
Cost of revenue
¥4.395B
4.95%
1.03×
Operating expenses
¥1.468B
4.50%
0.99×
Property and equipment
14.00%
Spread over hurdle
10.75%