4.255
Revenue¥B
2.798
2.904
3.108
3.297
3.496
3.746
3.971
4.222
4.492
4.822
4.437
6.64%
5.89%
18
24.87
Revenue growth%
13.58
12.00
11.88
14.42
12.84
10.34
11.57
14.37
15.90
17.42
22.97
14.37
13.21
14
9.79
Gross margin%
12.14
14.70
16.19
16.04
13.13
10.25
9.96
10.94
12.07
12.37
26.00
10.94
12.25
12
11.48
Operating margin%
20.56
17.87
18.18
19.46
16.92
19.17
17.31
15.76
13.91
15.31
19.95
15.76
17.59
72
28.57
Net margin%
28.41
29.93
31.72
33.13
30.63
31.53
30.03
29.32
30.08
32.80
3.36
30.08
30.35
60
23.41
P/E ratio (avg)x
18.84
18.83
17.84
16.53
16.38
16.98
17.06
17.65
16.98
19.31
26.39
17.06
17.36
84
11.64
EV/EBITx
37.77
40.77
41.12
48.06
50.21
57.98
62.05
62.56
67.87
73.01
12.01
62.56
54.09
47
2.56
FCF yield (avg)%
0.40
3.10
3.08
1.87
0.40
0.40
0.40
1.01
0.82
2.59
5.78
0.82
0.91
25
21.22
FCF margin%
12.04
12.28
12.79
12.66
10.68
8.22
6.51
4.20
5.92
7.35
6.41
6.51
9.45
58
0.622
FCF / Net incomex
0.895
1.005
1.062
1.133
1.301
1.225
1.196
1.322
1.425
1.413
0.205
1.322
1.211
50
24.06
ROIC%
3.23
5.31
3.63
3.75
0.84
0.40
0.40
0.40
0.40
0.41
17.28
0.40
0.62
50
7.49
Return on equity%
5.89
7.78
5.83
2.92
5.74
3.13
3.14
4.27
4.36
1.81
3.66
3.14
4.31
76
12.53
Return on assets%
11.55
9.87
8.00
5.97
8.28
6.66
9.57
10.47
11.06
10.19
25.46
10.19
9.72
18
1.98
EPS¥
5.71
6.10
6.25
7.16
7.06
7.38
8.25
8.97
9.84
10.58
2.10
8.44%
6.80%
—
27.22
EPS growth%
31.02
29.57
27.79
28.30
26.64
25.48
23.91
21.27
23.38
21.38
24.89
23.38
26.06
30
4.58
Bookvalue per sh¥
4.63
4.49
4.68
4.51
4.56
4.61
4.97
4.97
5.73
6.28
3.91
6.59%
2.26%
—
4.91
FCF per share¥
1.68
1.57
1.69
1.57
1.77
1.65
1.81
1.92
2.13
2.28
2.37
5.20%
4.30%
—
2.92
Dividend per sh¥
4.11
4.31
3.99
3.62
3.30
3.11
3.51
3.43
3.55
3.26
3.91
(0.20%)
(2.43%)
—
4.46
Div yield (avg)%
20.74
17.97
16.58
14.92
17.39
14.50
11.57
12.07
9.98
10.50
9.40
11.57
14.71
16
27.10
Payout ratio%
22.07
23.47
22.15
23.06
20.58
19.31
16.39
14.02
14.25
12.78
3.44
14.25
19.94
9
1.032
Shares (diluted)B
1.553
1.630
1.569
1.658
1.883
2.113
2.295
2.737
2.634
2.652
1.005
7.09%
6.57%
9
29.26
Buyback yield%
10.45
13.08
12.84
12.60
11.24
10.64
9.37
10.22
11.41
14.16
9.27
10.64
11.33
48
0.261
D/E ratiox
1.461
1.453
1.417
1.251
1.292
1.145
1.042
1.022
1.051
1.033
1.512
1.042
1.198
12
4.208
Enterprise value¥B
4.859
5.455
6.042
6.071
5.795
5.785
5.433
4.998
5.183
5.774
1.755
(0.07%)
1.17%
12
1.483
LT debt¥B
6.140
6.630
7.226
8.550
9.784
11.76
14.18
15.60
16.31
19.27
0.342
14.52%
12.93%
44
Revenue
¥4.822B
5.89%
1.00×
Cost of revenue
¥3.375B
6.06%
1.02×
Operating expenses
¥966.4M
5.56%
0.97×
Property and equipment
15.76%
Spread over hurdle
(0.58%)