2.416
Revenue¥B
3.304
3.437
3.512
3.566
3.558
3.593
3.619
3.681
3.752
3.732
2.471
0.96%
1.64%
19
28.37
Revenue growth%
10.47
12.28
14.63
14.20
11.58
8.60
11.30
9.86
7.15
5.59
18.62
8.60
10.89
84
27.39
Gross margin%
28.36
30.98
31.28
34.00
35.92
33.33
35.40
36.07
36.30
35.72
26.45
35.72
34.70
7
26.19
Operating margin%
21.31
19.24
18.04
15.55
16.15
13.70
12.09
9.73
7.93
10.71
5.48
10.71
14.63
24
28.33
Net margin%
12.37
14.81
16.33
18.35
21.25
22.25
22.98
22.47
19.79
18.75
18.55
22.25
19.27
63
36.43
P/E ratio (avg)x
36.62
40.13
38.90
45.28
52.70
53.95
61.34
69.85
71.36
83.53
34.37
69.85
53.33
54
33.91
EV/EBITx
30.24
32.25
36.55
35.99
34.18
33.60
33.71
33.67
36.27
39.93
20.95
33.71
33.95
26
13.49
FCF yield (avg)%
0.40
1.90
1.23
0.40
0.40
0.40
0.40
0.40
1.16
2.46
27.07
0.40
0.40
82
25.59
FCF margin%
17.70
19.03
20.46
19.15
19.38
20.00
17.26
14.71
13.75
14.55
23.40
14.71
18.37
18
1.733
FCF / Net incomex
0.194
0.204
0.221
0.251
0.264
0.292
0.267
0.249
0.276
0.271
0.388
0.271
0.258
56
8.93
ROIC%
11.15
10.22
12.11
12.33
9.56
11.66
13.19
15.97
16.44
14.90
10.20
14.90
12.22
6
4.01
Return on equity%
27.50
28.35
25.72
25.81
23.74
26.28
25.05
26.14
27.22
29.63
10.30
26.28
26.21
66
25.97
Return on assets%
34.67
35.47
32.82
33.46
32.03
31.50
31.04
28.20
28.11
30.47
24.84
30.47
31.76
8
1.39
EPS¥
1.57
1.57
1.59
1.60
1.72
1.73
1.84
1.77
1.84
1.80
1.56
0.88%
1.97%
—
25.74
EPS growth%
4.33
6.59
6.77
4.44
6.07
3.97
6.52
7.82
6.82
9.37
18.80
6.82
6.56
60
0.68
Bookvalue per sh¥
1.33
1.19
1.27
1.38
1.42
1.50
1.68
1.58
1.44
1.53
1.36
1.44%
0.33%
—
0.55
FCF per share¥
2.71
3.06
3.24
3.14
3.46
3.83
4.22
4.10
4.58
5.39
1.23
9.31%
8.94%
—
0.30
Dividend per sh¥
0.94
0.95
1.03
1.01
0.92
0.91
0.92
0.98
0.92
0.95
1.01
0.53%
(0.05%)
—
25.94
Div yield (avg)%
25.13
26.58
28.88
27.82
28.78
26.07
29.07
31.93
29.52
26.61
13.61
29.07
28.30
35
5.21
Payout ratio%
17.93
15.89
17.70
15.20
15.46
15.98
18.91
17.23
18.14
17.02
21.73
17.23
17.12
37
917.1
Shares (diluted)M
921.2
829.4
816.5
838.4
897.5
929.0
841.8
796.9
756.7
723.2
972.6
(4.23%)
(1.79%)
95
4.31
Buyback yield%
28.15
30.55
31.90
32.38
31.06
34.04
34.84
35.31
33.31
32.66
21.92
34.04
32.52
90
0.503
D/E ratiox
2.478
2.374
2.791
2.937
2.906
3.042
3.274
3.252
3.437
4.090
0.452
3.274
2.989
71
0.179
Enterprise value¥B
2.102
2.099
2.207
2.266
2.345
2.395
2.357
2.513
2.607
2.828
2.923
3.82%
3.19%
6
3,048
LT debt¥M
296.7
277.3
254.9
246.4
266.7
235.6
235.2
258.9
238.9
236.5
444.6
(2.37%)
(1.86%)
74
Revenue
¥3.732B
1.64%
1.00×
Cost of revenue
¥2.082B
1.72%
1.01×
Operating expenses
¥519.4M
1.19%
0.96×
Property and equipment
15.73%
Return on capital
215.77%
Spread over hurdle
210.42%