4.032
Revenue¥B
4.663
4.646
4.715
4.801
4.934
5.099
5.061
5.086
5.193
5.238
4.293
1.20%
1.26%
23
10.10
Revenue growth%
1.74
0.40
0.40
1.67
3.34
3.66
2.31
0.40
0.84
0.40
16.35
0.84
1.26
20
15.10
Gross margin%
18.11
17.60
17.22
16.10
14.40
17.03
17.68
19.91
20.38
21.14
8.00
19.91
17.64
78
2.54
Operating margin%
28.79
30.76
28.22
28.42
25.63
28.10
25.71
27.72
25.85
24.81
20.60
25.85
27.91
89
3.41
Net margin%
20.22
18.93
16.71
18.78
16.19
16.59
18.39
20.51
19.78
17.22
5.29
18.39
18.59
87
29.73
P/E ratio (avg)x
9.295
10.53
10.92
10.62
10.83
11.05
11.19
12.13
11.54
12.90
14.39
11.54
10.99
41
28.21
EV/EBITx
20.64
20.72
21.72
20.45
19.55
21.84
23.93
26.89
27.32
27.08
18.74
26.89
21.78
56
14.90
FCF yield (avg)%
20.67
19.18
16.62
19.29
19.39
20.26
18.47
18.89
20.24
17.56
21.35
18.89
19.24
63
24.50
FCF margin%
11.76
9.11
10.37
8.36
6.94
5.45
4.23
3.89
1.14
0.40
8.49
3.89
6.19
68
0.676
FCF / Net incomex
0.844
0.805
0.769
0.812
0.907
0.992
0.891
0.845
0.895
0.993
0.571
0.895
0.868
41
8.24
ROIC%
1.02
0.58
0.40
0.40
2.58
0.40
0.40
0.40
2.70
5.07
25.71
0.40
0.49
68
29.13
Return on equity%
28.14
26.72
23.84
21.31
18.89
20.51
21.78
23.90
25.31
27.35
15.06
23.90
23.87
21
19.51
Return on assets%
2.38
2.75
2.05
0.40
0.40
0.98
0.40
1.28
1.23
1.55
10.06
1.23
1.25
11
0.36
EPS¥
1.63
1.72
1.87
2.11
2.19
2.05
2.35
2.26
2.60
2.76
0.41
4.71%
6.19%
—
16.77
EPS growth%
13.51
13.67
12.29
14.62
15.39
14.40
11.49
10.92
12.71
14.47
27.65
12.71
13.59
39
0.60
Bookvalue per sh¥
1.44
1.48
1.69
1.74
2.06
2.05
2.35
2.27
2.65
2.95
0.58
7.48%
9.13%
—
1.05
FCF per share¥
1.24
1.26
1.35
1.32
1.41
1.55
1.57
1.65
1.86
1.77
1.04
4.64%
4.75%
—
0.42
Dividend per sh¥
1.37
1.52
1.61
1.84
2.11
2.42
2.37
2.73
2.68
2.70
0.42
5.09%
7.48%
—
14.93
Div yield (avg)%
23.77
25.62
24.01
24.38
23.93
21.01
18.54
20.88
19.46
20.16
21.98
20.16
22.39
47
23.89
Payout ratio%
19.59
18.86
19.35
19.18
18.27
18.03
20.19
21.13
19.91
21.34
29.77
20.19
19.47
81
4.463
Shares (diluted)B
5.852
6.587
6.961
7.873
8.001
8.384
8.855
8.875
8.742
9.843
4.530
4.23%
6.49%
37
5.73
Buyback yield%
0.70
0.40
1.87
0.40
1.39
0.40
0.40
0.40
0.40
1.20
11.15
0.40
0.40
69
1.509
D/E ratiox
1.283
1.346
1.401
1.480
1.664
1.854
1.711
1.924
1.842
1.893
0.946
1.854
1.687
18
1.202
Enterprise value¥B
2.749
3.136
3.490
4.028
4.712
4.595
4.527
4.802
4.752
5.094
0.745
1.57%
7.91%
6
0.887
LT debt¥B
2.556
2.628
2.796
2.966
2.674
2.550
2.805
2.664
2.960
2.922
3.959
1.79%
1.73%
11
Revenue
¥5.238B
1.26%
1.00×
Cost of revenue
¥3.521B
1.13%
0.99×
Operating expenses
¥1.225B
1.98%
1.07×
Property and equipment
15.45%
Spread over hurdle
(6.05%)