8.086
Revenue¥B
3.943
4.182
4.491
4.713
4.895
5.131
5.365
5.770
6.027
6.317
8.568
5.23%
5.32%
65
8.70
Revenue growth%
18.07
19.12
21.83
23.79
21.94
24.61
24.62
24.41
22.91
20.51
4.67
24.41
22.43
79
25.86
Gross margin%
7.85
10.40
9.62
8.19
5.98
3.47
2.47
2.96
1.65
2.84
16.59
2.84
4.72
28
6.96
Operating margin%
4.39
6.51
6.82
9.73
7.95
8.34
9.92
9.87
7.59
5.52
26.39
8.34
7.77
76
4.48
Net margin%
28.25
29.29
28.31
31.21
29.07
31.99
30.20
31.70
31.52
32.69
6.72
31.70
30.71
79
27.67
P/E ratio (avg)x
19.46
20.24
19.27
20.09
20.58
17.98
19.34
19.12
18.42
17.38
22.68
18.42
19.30
72
34.59
EV/EBITx
33.82
29.56
27.08
27.34
24.01
23.56
25.26
25.55
25.63
22.86
6.462
25.26
25.59
60
23.38
FCF yield (avg)%
28.70
27.01
24.29
21.68
20.79
18.68
19.70
17.46
14.91
13.95
18.03
17.46
20.24
59
16.61
FCF margin%
17.60
14.85
14.75
17.50
15.24
17.63
20.55
20.91
21.15
20.14
17.21
20.55
17.61
27
1.007
FCF / Net incomex
0.683
0.795
0.929
0.993
1.059
1.198
1.208
1.292
1.501
1.509
0.978
1.292
1.128
71
2.22
ROIC%
10.45
12.31
11.86
14.85
17.50
15.15
13.15
11.96
11.26
11.38
21.57
11.96
12.14
92
27.85
Return on equity%
21.73
19.13
20.70
18.83
19.48
21.99
21.60
19.83
17.89
17.44
25.73
19.83
19.65
81
21.89
Return on assets%
32.28
32.16
33.94
32.96
32.27
31.53
32.08
32.66
34.81
32.24
18.06
32.24
32.27
11
0.43
EPS¥
1.91
1.71
1.54
1.50
1.51
1.53
1.60
1.62
1.57
1.54
0.44
0.40%
(3.04%)
—
6.33
EPS growth%
6.28
7.12
8.61
8.40
11.27
11.99
13.16
16.12
14.07
16.93
10.14
14.07
11.63
30
1.89
Bookvalue per sh¥
1.62
1.89
1.83
1.85
1.82
1.89
1.95
1.97
1.95
2.18
0.86
3.70%
4.53%
—
2.05
FCF per share¥
1.05
1.08
1.05
1.15
1.23
1.15
1.25
1.25
1.20
1.25
1.28
0.28%
2.85%
—
1.95
Dividend per sh¥
1.64
1.65
1.73
1.77
1.71
1.60
1.59
1.43
1.36
1.24
2.78
(6.25%)
(3.95%)
—
28.66
Div yield (avg)%
22.95
22.21
23.15
23.75
24.11
24.67
22.98
22.87
22.10
20.48
9.79
22.87
22.96
67
26.95
Payout ratio%
0.40
0.40
1.73
3.81
6.32
4.31
3.97
1.44
3.66
5.21
26.19
3.97
3.74
12
1.385
Shares (diluted)B
1.988
2.270
2.661
2.718
2.767
3.040
2.948
2.967
3.123
3.299
1.387
3.58%
5.96%
20
4.12
Buyback yield%
19.97
20.37
22.78
22.16
23.95
21.21
22.63
24.87
22.65
20.33
15.54
22.63
22.39
50
0.308
D/E ratiox
0.487
0.433
0.445
0.477
0.466
0.454
0.488
0.474
0.444
0.390
1.207
0.454
0.460
21
6.504
Enterprise value¥B
1.428
1.507
1.469
1.720
1.710
1.827
1.912
2.107
2.091
2.421
5.799
7.21%
5.54%
5
2.230
LT debt¥B
9.016
9.254
10.02
11.33
11.43
11.74
13.70
13.68
14.78
15.11
2.002
5.73%
5.83%
51
Revenue
¥6.317B
5.32%
1.00×
Cost of revenue
¥3.645B
5.02%
0.97×
Operating expenses
¥1.305B
6.03%
1.07×
Property and equipment
15.91%
Spread over hurdle
(3.71%)