1.563
Revenue¥B
8.093
8.206
8.371
8.581
8.896
9.143
9.183
9.585
9.934
10.29
1.657
2.95%
2.50%
39
6.96
Revenue growth%
13.75
14.55
12.10
12.50
15.38
16.18
15.41
17.35
18.47
19.56
16.40
17.35
15.40
9
23.29
Gross margin%
31.27
33.38
33.17
33.63
31.92
29.17
31.66
32.86
33.93
36.71
28.78
32.86
33.02
26
25.40
Operating margin%
7.93
10.37
9.55
12.17
11.00
9.03
10.09
11.39
11.46
11.49
26.05
11.39
10.68
15
11.25
Net margin%
23.63
26.46
27.73
29.69
26.77
24.97
26.43
25.31
26.22
28.79
6.30
26.22
26.44
56
13.74
P/E ratio (avg)x
51.41
49.84
56.12
61.04
71.10
70.18
82.57
80.30
87.67
97.00
21.63
82.57
70.64
67
15.41
EV/EBITx
8.416
8.068
7.873
8.669
8.234
8.228
9.121
9.240
10.26
11.31
8.701
9.240
8.542
78
8.27
FCF yield (avg)%
22.50
21.24
22.08
23.34
20.94
21.85
24.78
23.23
26.16
26.86
18.61
24.78
22.86
12
14.52
FCF margin%
9.90
11.16
10.10
8.70
10.73
8.08
5.26
8.21
7.74
8.17
7.25
8.08
8.45
54
1.113
FCF / Net incomex
2.582
2.868
2.957
3.045
3.191
3.633
4.070
4.028
3.806
4.016
0.505
4.016
3.412
91
2.95
ROIC%
0.40
3.36
3.97
5.70
4.94
3.45
1.95
0.40
3.39
3.66
21.93
3.39
3.42
77
21.82
Return on equity%
10.90
12.42
10.47
9.12
8.30
10.64
10.38
7.63
6.29
3.58
14.08
7.63
9.75
33
6.54
Return on assets%
20.61
21.91
21.60
23.91
25.26
24.48
22.21
19.80
21.12
20.48
27.44
21.12
21.76
27
2.80
EPS¥
2.13
2.29
2.14
1.98
1.87
1.83
1.58
1.43
1.53
1.42
3.04
(5.30%)
(5.47%)
—
11.43
EPS growth%
8.78
8.67
7.27
9.76
7.77
7.30
5.57
5.99
5.82
5.45
22.61
5.82
7.28
6
2.00
Bookvalue per sh¥
3.51
3.59
3.99
4.48
4.86
4.64
5.39
6.35
6.89
7.79
3.13
9.90%
8.69%
—
2.84
FCF per share¥
3.56
4.19
4.68
4.56
4.81
4.58
4.57
4.75
5.58
5.68
2.18
3.40%
5.37%
—
2.13
Dividend per sh¥
1.50
1.66
1.93
2.07
2.37
2.57
2.90
2.75
2.93
3.18
1.74
6.06%
8.98%
—
2.24
Div yield (avg)%
15.05
15.53
16.75
17.83
15.61
17.49
16.12
15.56
13.23
11.06
12.04
15.56
15.59
78
18.46
Payout ratio%
22.75
24.41
25.99
28.82
27.81
25.36
23.35
25.71
23.78
21.60
28.45
23.78
24.88
90
2.353
Shares (diluted)B
2.440
2.715
2.580
2.369
2.572
2.305
2.203
1.980
1.928
1.755
2.265
(7.36%)
(4.06%)
77
18.85
Buyback yield%
22.79
22.13
24.95
27.72
30.02
27.43
27.66
28.65
30.91
31.73
17.49
28.65
27.69
52
1.628
D/E ratiox
0.219
0.220
0.221
0.226
0.248
0.265
0.265
0.238
0.228
0.219
1.610
0.238
0.227
50
10.69
Enterprise value¥B
8.850
8.924
9.926
11.10
11.73
11.44
11.61
13.32
13.35
14.01
6.843
3.62%
6.21%
17
10.56
LT debt¥B
1.998
1.762
1.712
1.558
1.507
1.312
1.358
1.377
1.286
1.105
4.249
(6.00%)
(6.16%)
84
Revenue
¥10.29B
2.50%
1.00×
Cost of revenue
¥6.956B
2.39%
0.99×
Operating expenses
¥2.458B
2.62%
1.01×
Property and equipment
15.18%
Spread over hurdle
(4.58%)