3.964
Revenue¥B
4.548
4.746
5.091
5.250
5.537
5.883
6.161
6.373
6.571
6.849
4.361
4.35%
4.72%
86
26.03
Revenue growth%
17.81
15.50
18.48
20.54
19.48
21.39
21.62
19.00
18.31
16.07
10.08
19.00
18.74
67
4.34
Gross margin%
18.64
18.26
16.32
17.63
18.61
20.07
21.62
22.29
23.99
26.78
18.55
22.29
19.36
9
2.18
Operating margin%
27.96
27.83
28.82
27.66
27.83
26.66
26.66
25.61
28.38
27.91
18.69
26.66
27.83
19
11.03
Net margin%
15.21
14.41
11.91
11.23
10.34
9.41
10.68
9.33
6.74
5.61
13.08
9.33
10.51
88
12.63
P/E ratio (avg)x
32.76
33.70
37.80
42.84
46.67
45.00
53.99
59.44
57.23
62.00
37.38
57.23
45.84
9
30.01
EV/EBITx
13.78
13.00
13.65
12.38
11.26
9.980
9.878
8.790
8.668
7.521
29.28
8.790
10.62
9
9.07
FCF yield (avg)%
29.94
32.51
30.61
28.45
25.46
24.88
22.59
21.59
21.80
21.48
28.35
21.80
25.17
57
4.27
FCF margin%
9.34
11.39
9.41
11.89
14.24
15.24
17.72
14.96
13.88
13.49
18.45
14.96
13.68
46
1.093
FCF / Net incomex
1.661
1.620
1.842
1.938
2.038
2.296
2.404
2.668
2.881
2.959
1.236
2.668
2.167
53
11.71
ROIC%
25.05
24.24
27.03
29.99
29.66
28.09
30.94
32.07
29.37
29.82
21.09
29.82
29.51
59
28.28
Return on equity%
13.13
15.63
13.79
11.84
14.20
15.59
12.72
10.66
8.17
8.01
12.01
10.66
12.93
27
18.46
Return on assets%
18.37
21.34
24.24
26.12
25.95
23.78
23.59
21.38
21.74
23.76
18.66
23.59
23.68
67
1.11
EPS¥
1.03
0.96
0.90
0.86
0.85
0.81
0.83
0.87
0.99
0.95
1.25
2.25%
0.10%
—
28.75
EPS growth%
4.31
5.82
7.29
8.03
9.12
11.16
13.51
16.36
19.14
17.16
21.56
16.36
10.14
27
1.67
Bookvalue per sh¥
1.05
1.09
1.18
1.04
1.12
1.13
1.09
1.18
1.17
1.12
1.60
0.07%
(0.24%)
—
2.60
FCF per share¥
5.16
5.52
6.28
6.14
6.10
6.16
6.15
6.78
7.55
9.04
3.29
8.17%
7.72%
—
0.77
Dividend per sh¥
1.32
1.27
1.41
1.57
1.68
1.56
1.57
1.79
1.94
2.22
2.79
5.70%
5.53%
—
16.33
Div yield (avg)%
19.25
16.81
15.16
12.80
12.83
9.89
11.42
12.79
13.11
11.19
3.03
11.42
12.82
94
3.79
Payout ratio%
7.75
7.53
6.44
6.50
4.11
2.82
4.43
2.27
0.64
0.40
12.67
2.27
4.27
28
0.752
Shares (diluted)B
1.177
1.352
1.361
1.565
1.753
1.827
2.147
2.361
2.568
2.876
0.741
10.41%
10.08%
64
23.36
Buyback yield%
16.71
17.21
19.03
17.06
15.91
15.18
16.46
18.41
19.52
18.96
2.72
18.41
17.13
32
1.508
D/E ratiox
1.308
1.400
1.284
1.197
1.190
1.168
1.100
1.208
1.299
1.312
1.325
1.208
1.246
45
6.191
Enterprise value¥B
3.148
2.899
2.714
2.833
3.095
3.236
3.193
3.546
3.627
3.499
5.044
2.48%
1.75%
85
0.694
LT debt¥B
3.611
3.424
3.667
3.484
3.290
2.994
2.820
2.764
2.915
2.881
6.851
(2.62%)
(1.48%)
39
Revenue
¥6.849B
4.72%
1.00×
Cost of revenue
¥4.674B
4.99%
1.03×
Operating expenses
¥781.1M
3.52%
0.89×
Property and equipment
20.94%
Spread over hurdle
10.63%