6.768
Revenue¥B
3.613
3.965
4.405
4.758
5.181
5.620
6.171
6.618
7.190
7.758
7.129
8.41%
9.03%
56
27.94
Revenue growth%
14.86
16.13
19.00
21.36
20.73
19.01
20.15
20.98
18.71
18.55
13.76
19.01
19.01
78
21.55
Gross margin%
1.13
0.40
3.07
2.11
0.40
1.40
0.66
1.36
0.40
1.22
10.85
1.22
1.18
38
25.21
Operating margin%
22.74
21.95
20.91
20.39
22.14
23.99
22.03
19.60
16.62
17.39
5.51
19.60
21.43
49
2.67
Net margin%
19.39
17.88
15.62
14.85
16.51
15.18
15.97
13.13
13.74
14.96
18.10
14.96
15.40
69
6.007
P/E ratio (avg)x
51.60
53.37
57.34
56.98
65.71
65.73
68.57
76.01
83.60
89.12
34.18
76.01
65.72
52
27.98
EV/EBITx
28.97
26.49
29.93
29.30
31.06
32.79
31.22
29.13
29.84
28.70
19.73
29.84
29.57
17
11.23
FCF yield (avg)%
0.82
3.31
1.79
0.40
1.03
2.49
2.44
5.22
5.66
4.99
7.21
4.99
2.47
26
24.98
FCF margin%
15.08
13.62
11.85
14.53
14.88
12.44
9.69
9.75
8.31
10.57
9.78
9.75
12.15
61
1.530
FCF / Net incomex
0.340
0.329
0.322
0.322
0.302
0.347
0.397
0.377
0.376
0.383
1.568
0.377
0.343
46
18.84
ROIC%
7.06
6.34
4.03
1.95
0.40
0.40
0.40
2.21
4.60
4.17
5.79
2.21
3.12
85
27.82
Return on equity%
9.49
10.87
8.24
9.42
9.59
10.86
10.90
9.71
7.07
5.50
6.66
9.71
9.54
54
17.19
Return on assets%
9.56
8.42
6.60
8.88
9.45
8.85
6.23
7.43
4.93
2.04
13.39
6.23
7.92
58
0.16
EPS¥
0.62
0.65
0.67
0.62
0.60
0.59
0.56
0.52
0.58
0.63
0.18
1.10%
0.68%
—
28.15
EPS growth%
15.28
14.26
13.74
12.79
14.71
16.18
14.29
11.62
8.73
10.61
26.87
11.62
14.00
88
0.61
Bookvalue per sh¥
0.45
0.45
0.40
0.40
0.40
0.40
0.35
0.38
0.38
0.39
0.55
(0.90%)
(0.59%)
—
0.20
FCF per share¥
1.13
1.15
1.29
1.17
1.14
1.25
1.39
1.53
1.45
1.60
0.52
7.10%
4.99%
—
0.79
Dividend per sh¥
1.39
1.44
1.51
1.61
1.59
1.56
1.85
1.90
1.87
2.08
0.56
5.50%
4.26%
—
15.12
Div yield (avg)%
4.49
5.43
5.42
6.31
7.29
7.86
7.19
4.89
7.83
7.48
6.37
7.48
6.75
45
28.64
Payout ratio%
18.96
19.89
18.65
19.68
21.76
21.90
20.52
17.57
15.43
17.71
21.81
17.71
19.32
80
2.124
Shares (diluted)B
2.049
2.009
2.139
1.950
1.839
1.673
1.509
1.675
1.776
1.741
2.077
(1.09%)
(2.77%)
68
20.37
Buyback yield%
20.35
21.96
19.17
19.96
22.10
20.32
20.74
19.46
17.20
14.64
9.31
19.46
20.14
82
0.603
D/E ratiox
1.250
1.351
1.314
1.209
1.331
1.208
1.142
1.051
1.040
1.067
1.799
1.067
1.209
27
8.550
Enterprise value¥B
7.497
8.543
9.567
9.834
9.802
10.18
11.22
10.95
10.56
10.13
7.131
0.65%
3.69%
84
5.903
LT debt¥B
0.739
0.707
0.742
0.719
0.683
0.596
0.642
0.550
0.581
0.607
6.987
(2.32%)
(2.02%)
18
Revenue
¥7.758B
9.03%
1.00×
Cost of revenue
¥3.540B
8.63%
0.96×
Operating expenses
¥1.707B
9.49%
1.04×
Property and equipment
14.48%
Spread over hurdle
(0.35%)