4.949
Revenue¥B
2.827
3.028
3.221
3.500
3.793
4.030
4.242
4.582
4.870
5.272
5.529
6.81%
7.26%
74
12.28
Revenue growth%
6.56
7.53
9.54
9.21
11.04
10.22
11.80
9.71
10.19
7.39
17.57
10.19
9.63
17
3.50
Gross margin%
17.49
18.86
16.90
19.27
19.47
21.71
20.06
17.21
14.58
13.36
27.28
17.21
18.17
36
29.93
Operating margin%
1.74
1.37
3.14
3.28
5.21
4.33
3.42
4.35
2.45
1.33
10.83
3.42
3.21
86
4.57
Net margin%
19.49
20.95
21.71
20.39
21.94
23.55
24.10
25.22
23.36
23.05
7.15
23.55
22.50
16
30.31
P/E ratio (avg)x
42.86
44.06
51.69
57.08
62.68
64.12
65.10
73.94
88.95
107.8
22.16
73.94
63.40
27
19.30
EV/EBITx
17.14
18.92
18.96
20.59
19.39
20.10
18.68
20.30
21.89
23.92
16.90
20.30
19.74
70
20.78
FCF yield (avg)%
16.16
16.86
14.26
15.44
18.10
17.17
16.86
15.76
13.23
14.45
2.16
15.76
15.96
62
27.80
FCF margin%
32.80
34.03
32.22
32.54
31.00
31.58
31.14
31.57
32.28
30.74
16.09
31.57
31.90
34
1.540
FCF / Net incomex
0.733
0.705
0.637
0.647
0.607
0.551
0.538
0.485
0.467
0.431
0.733
0.485
0.579
11
14.50
ROIC%
10.09
9.11
7.15
5.03
3.65
4.89
3.24
6.08
3.51
5.31
4.64
4.89
5.17
6
24.76
Return on equity%
0.40
0.40
1.92
3.56
6.23
8.45
6.11
7.78
6.51
7.87
4.12
7.78
6.17
89
16.65
Return on assets%
6.92
5.73
4.03
3.11
2.93
4.23
1.84
1.70
1.76
2.53
14.67
1.84
3.02
91
1.72
EPS¥
3.74
4.04
3.89
4.56
5.24
5.77
6.62
6.34
7.14
7.40
1.89
7.17%
7.68%
—
9.00
EPS growth%
32.34
30.05
27.35
26.57
27.13
28.89
30.10
31.10
32.73
35.52
5.91
31.10
30.08
67
1.88
Bookvalue per sh¥
1.49
1.48
1.42
1.24
1.22
1.27
1.34
1.45
1.46
1.51
3.28
4.34%
(0.66%)
—
0.62
FCF per share¥
2.04
2.07
2.17
2.19
1.96
1.90
1.71
1.61
1.74
1.83
2.27
(1.35%)
(0.53%)
—
0.59
Dividend per sh¥
2.91
2.66
2.64
2.41
2.55
2.50
2.22
2.20
2.03
1.81
3.14
(6.64%)
(4.93%)
—
24.02
Div yield (avg)%
25.65
25.95
27.85
27.80
28.99
30.73
31.52
32.11
33.25
34.49
9.90
32.11
29.86
20
14.99
Payout ratio%
11.97
14.16
13.89
11.71
13.63
13.62
13.81
16.76
15.45
14.46
20.27
14.46
13.85
32
0.771
Shares (diluted)B
1.062
1.206
1.323
1.490
1.531
1.642
1.689
1.682
1.667
1.664
0.756
1.68%
6.23%
23
27.27
Buyback yield%
22.83
25.65
23.27
23.88
23.74
20.76
23.13
24.23
25.88
28.59
27.52
24.23
23.81
10
1.791
D/E ratiox
0.615
0.640
0.583
0.561
0.513
0.578
0.630
0.629
0.608
0.584
0.266
0.608
0.596
27
5.185
Enterprise value¥B
3.866
4.228
3.928
4.312
4.747
4.256
4.199
3.746
3.463
3.225
3.856
(7.44%)
(1.57%)
59
4.870
LT debt¥B
2.071
1.957
2.053
2.158
2.541
2.761
2.705
2.598
2.638
2.880
5.665
2.54%
3.46%
62
Revenue
¥5.272B
7.26%
1.00×
Cost of revenue
¥3.213B
7.66%
1.04×
Operating expenses
¥1.079B
6.71%
0.95×
Property and equipment
17.64%
Spread over hurdle
(1.36%)