5.847
Revenue¥B
2.769
3.042
3.342
3.688
4.027
4.264
4.567
5.025
5.509
6.090
6.310
8.63%
8.85%
39
21.54
Revenue growth%
28.59
29.29
30.83
33.30
34.83
37.51
35.83
33.22
35.12
38.12
5.39
35.83
34.07
47
9.08
Gross margin%
4.19
6.49
5.83
6.14
6.32
8.16
8.22
10.55
8.47
7.23
7.35
8.22
6.86
10
13.37
Operating margin%
17.93
15.42
14.94
13.98
16.20
18.97
20.51
22.89
22.13
21.90
8.76
21.90
18.45
88
8.45
Net margin%
27.79
27.40
29.66
27.14
24.18
23.38
23.05
22.64
25.59
27.10
18.77
23.38
26.35
30
8.638
P/E ratio (avg)x
19.16
19.69
18.17
19.53
17.54
16.38
15.58
15.79
16.16
13.77
30.53
15.79
16.96
43
29.02
EV/EBITx
27.12
25.78
28.03
26.38
27.61
28.47
29.71
27.32
31.41
34.65
13.70
29.71
27.82
42
23.82
FCF yield (avg)%
27.06
24.14
25.06
23.27
25.07
22.88
21.02
22.57
24.88
26.50
8.32
22.88
24.51
67
13.56
FCF margin%
27.66
26.71
24.55
27.03
24.82
26.14
26.17
25.01
27.40
24.92
12.99
26.14
26.15
94
0.908
FCF / Net incomex
1.787
2.003
1.999
1.970
2.029
1.961
2.042
2.189
2.365
2.348
1.366
2.189
2.016
65
24.64
ROIC%
27.68
24.79
24.16
27.05
29.96
30.28
33.08
31.25
33.69
36.43
27.78
33.08
30.12
75
17.55
Return on equity%
9.52
7.36
7.00
4.82
7.26
5.33
3.76
6.51
6.10
6.02
21.46
6.02
6.30
21
14.70
Return on assets%
23.28
22.67
24.34
23.86
24.10
22.46
20.49
19.69
22.36
19.69
21.24
20.49
22.56
18
1.89
EPS¥
2.96
3.16
3.38
3.17
3.07
2.96
3.05
3.11
2.83
2.59
2.11
(3.33%)
(1.98%)
—
14.49
EPS growth%
0.40
0.40
1.23
0.88
0.40
0.40
0.87
0.40
0.91
0.71
20.32
0.71
0.56
15
1.86
Bookvalue per sh¥
3.95
4.18
4.35
4.66
5.36
5.88
5.99
6.83
7.90
8.60
1.55
9.94%
8.36%
—
1.25
FCF per share¥
1.93
2.20
2.39
2.45
2.28
2.20
2.25
2.29
2.11
2.38
2.56
0.83%
1.27%
—
2.40
Dividend per sh¥
1.71
1.87
1.88
1.73
1.64
1.82
1.90
2.05
1.92
1.87
2.89
2.70%
0.48%
—
27.47
Div yield (avg)%
10.78
10.93
12.46
12.31
12.05
9.60
8.83
11.70
14.09
13.73
19.96
11.70
11.87
66
15.65
Payout ratio%
20.23
22.44
20.57
21.63
22.54
21.33
19.39
18.35
20.08
22.03
14.33
20.08
20.95
51
1.201
Shares (diluted)B
1.706
1.925
2.000
2.335
2.536
2.894
3.385
3.973
4.540
4.543
1.199
12.37%
11.62%
22
18.53
Buyback yield%
16.38
13.94
12.55
14.68
14.67
17.45
20.41
22.45
21.48
22.88
19.07
21.48
16.91
18
0.909
D/E ratiox
1.727
1.559
1.412
1.293
1.260
1.239
1.260
1.173
1.135
1.265
1.268
1.239
1.263
31
5.718
Enterprise value¥B
8.661
9.423
9.679
11.17
12.50
14.68
14.24
14.64
16.36
18.07
4.003
7.66%
9.35%
32
0.396
LT debt¥B
2.829
2.929
2.856
2.794
2.896
3.214
3.157
2.983
3.230
3.246
1.590
2.31%
0.81%
45
Revenue
¥6.090B
8.85%
1.00×
Cost of revenue
¥3.721B
8.80%
1.00×
Operating expenses
¥767.2M
9.24%
1.04×
Property and equipment
15.08%
Spread over hurdle
22.22%