6.022
Revenue¥B
4.316
4.513
4.692
4.923
5.127
5.332
5.502
5.655
5.901
6.236
6.206
3.99%
4.15%
31
13.76
Revenue growth%
35.85
36.46
37.54
39.69
37.04
37.18
35.91
34.17
32.41
29.99
8.91
34.17
36.18
13
24.95
Gross margin%
26.08
23.51
23.08
20.46
19.35
17.69
17.70
17.84
18.72
21.23
28.32
17.84
19.90
47
11.10
Operating margin%
19.33
19.75
21.29
18.35
16.14
16.53
17.26
16.80
19.68
20.43
28.19
17.26
18.84
89
12.06
Net margin%
19.26
17.90
19.66
21.35
19.57
16.99
16.17
16.75
19.60
17.91
24.74
16.99
18.59
74
34.29
P/E ratio (avg)x
55.39
65.65
73.64
87.20
101.2
107.9
109.1
116.7
120.4
126.5
7.282
116.7
104.6
68
34.57
EV/EBITx
40.82
46.66
46.37
48.73
46.12
41.82
44.08
50.34
56.88
57.48
17.75
50.34
46.51
36
5.25
FCF yield (avg)%
27.13
29.11
27.56
25.79
28.35
26.19
25.87
27.22
25.92
26.91
14.30
26.19
27.02
61
12.09
FCF margin%
4.12
3.44
3.37
2.81
0.99
1.95
0.40
0.93
0.99
3.75
4.92
0.99
2.38
82
0.186
FCF / Net incomex
1.198
1.199
1.364
1.455
1.714
1.754
1.776
2.104
2.370
2.809
1.106
2.104
1.734
49
28.45
ROIC%
8.18
11.06
8.10
7.14
9.01
11.24
8.65
9.40
11.49
13.23
14.04
11.24
9.21
61
6.91
Return on equity%
1.38
0.55
2.48
0.40
0.40
2.84
5.74
7.73
9.17
6.87
12.31
6.87
2.66
37
15.01
Return on assets%
23.00
22.77
21.76
21.24
18.39
19.82
19.12
19.65
20.03
21.56
24.09
19.82
20.64
51
7.47
EPS¥
11.36
10.98
12.75
13.81
15.76
14.76
13.70
14.29
15.28
14.43
8.19
(1.76%)
2.15%
—
11.73
EPS growth%
21.22
23.22
25.52
25.39
25.92
28.83
29.87
27.77
28.28
26.21
4.02
28.28
26.07
15
1.63
Bookvalue per sh¥
6.48
7.19
6.73
7.38
6.93
7.35
7.45
8.28
8.65
8.29
9.27
3.64%
3.31%
—
6.58
FCF per share¥
8.40
8.66
8.36
7.62
7.20
6.93
7.03
6.23
5.91
5.22
2.83
(6.25%)
(3.95%)
—
9.71
Dividend per sh¥
9.81
11.25
11.39
11.20
10.74
12.21
11.57
12.38
13.85
15.27
7.54
7.29%
4.22%
—
18.07
Div yield (avg)%
6.57
4.05
5.37
7.37
7.71
8.83
8.87
8.62
7.19
5.02
26.81
8.62
7.28
5
7.58
Payout ratio%
30.22
30.01
29.12
31.00
29.62
32.58
34.55
35.69
37.65
37.36
3.56
35.69
31.79
59
320.0
Shares (diluted)M
335.4
304.9
334.5
289.9
290.3
312.7
311.2
335.7
369.0
376.5
334.9
5.33%
1.31%
40
23.60
Buyback yield%
12.32
12.32
11.42
12.96
14.89
16.03
14.29
13.22
14.75
17.71
19.56
14.75
13.76
79
0.807
D/E ratiox
1.149
1.241
1.187
1.348
1.534
1.796
1.940
1.894
2.151
2.352
1.637
1.940
1.665
11
1.560
Enterprise value¥B
4.049
4.402
4.940
5.065
5.830
6.607
7.183
7.573
8.317
8.086
3.097
6.76%
7.03%
28
4.486
LT debt¥B
1.435
1.496
1.661
1.603
1.871
1.754
1.671
1.581
1.832
2.097
4.366
2.31%
5.19%
17
Revenue
¥6.236B
4.15%
1.00×
Cost of revenue
¥3.827B
4.23%
1.01×
Operating expenses
¥1.129B
3.75%
0.96×
Property and equipment
16.34%
Spread over hurdle
(1.64%)