6.006
Revenue¥B
9.138
9.368
9.790
9.962
10.38
10.47
10.90
11.22
11.66
11.94
6.443
2.83%
3.18%
87
17.54
Revenue growth%
13.63
16.03
14.56
17.00
17.94
20.22
22.24
21.85
21.83
24.67
19.74
21.85
19.08
76
28.84
Gross margin%
20.17
18.32
16.57
14.18
14.52
14.58
17.27
15.76
14.45
12.46
15.28
14.58
15.17
12
13.28
Operating margin%
9.01
6.77
8.11
7.60
6.25
4.59
4.12
6.35
8.27
10.79
2.66
6.35
7.19
20
7.31
Net margin%
22.20
22.43
20.29
22.35
22.72
20.91
21.70
19.49
22.29
23.12
17.17
21.70
22.24
74
29.95
P/E ratio (avg)x
17.07
17.03
17.56
19.86
22.62
23.33
26.41
25.59
24.43
26.19
27.61
25.59
22.98
18
10.33
EV/EBITx
16.26
16.10
14.53
14.64
13.95
14.81
16.23
18.19
18.61
18.32
35.18
18.19
16.16
84
16.45
FCF yield (avg)%
2.96
4.13
6.38
7.92
5.80
4.74
6.50
3.63
1.95
3.22
23.85
3.63
4.43
68
20.15
FCF margin%
0.77
1.87
3.72
4.50
5.62
2.99
3.17
5.44
4.65
2.31
8.68
3.17
3.45
18
0.837
FCF / Net incomex
0.536
0.516
0.485
0.491
0.416
0.366
0.358
0.348
0.364
0.312
0.459
0.358
0.391
52
8.82
ROIC%
5.17
2.74
4.96
6.80
4.91
7.90
6.86
6.91
3.93
4.68
21.04
6.86
5.07
59
18.92
Return on equity%
18.72
18.70
19.47
21.73
21.83
18.99
17.65
18.82
20.48
20.87
16.78
18.99
19.23
88
10.29
Return on assets%
27.79
25.67
25.07
25.22
24.73
22.75
24.67
27.15
28.97
31.19
21.17
27.15
25.45
28
2.62
EPS¥
3.95
4.22
4.17
4.09
4.48
4.49
5.09
5.92
5.98
6.92
2.91
9.07%
6.44%
—
4.19
EPS growth%
18.95
21.54
18.60
21.45
20.58
23.37
23.88
21.56
24.28
24.56
4.96
23.88
21.55
14
1.16
Bookvalue per sh¥
1.02
1.08
1.17
1.31
1.19
1.10
1.19
1.22
1.19
1.23
0.60
0.68%
1.81%
—
0.82
FCF per share¥
3.43
3.95
4.70
5.66
5.96
6.86
6.72
8.05
8.62
9.28
1.20
9.25%
10.56%
—
0.38
Dividend per sh¥
2.09
2.34
2.41
2.62
2.74
2.53
2.81
3.09
2.83
2.97
1.90
1.60%
4.20%
—
4.07
Div yield (avg)%
22.96
24.41
21.77
19.24
19.80
20.73
23.03
22.55
23.64
23.65
8.87
23.03
22.76
19
24.08
Payout ratio%
8.97
6.99
8.15
6.73
4.54
6.82
8.88
11.43
13.60
11.41
16.90
11.41
8.51
78
1.035
Shares (diluted)B
1.169
1.344
1.448
1.485
1.462
1.685
1.617
1.714
1.910
2.095
1.060
7.46%
6.42%
73
20.33
Buyback yield%
28.00
26.87
29.13
30.85
33.46
34.40
36.68
37.96
36.83
38.25
29.23
36.83
33.93
50
1.388
D/E ratiox
0.780
0.809
0.849
0.879
0.790
0.761
0.798
0.833
0.779
0.732
1.604
0.779
0.794
25
0.911
Enterprise value¥B
5.527
6.350
7.195
7.780
8.779
9.099
9.783
10.21
11.03
11.92
5.989
6.30%
9.51%
59
8.116
LT debt¥B
5.738
5.354
5.757
5.820
6.031
5.446
5.984
5.543
5.850
5.549
1.726
(1.65%)
(0.98%)
94
Revenue
¥11.94B
3.18%
1.00×
Cost of revenue
¥7.151B
2.80%
0.96×
Operating expenses
¥2.613B
3.67%
1.05×
Property and equipment
17.36%
Spread over hurdle
(3.18%)