7.837
Revenue¥B
6.784
7.348
8.001
8.619
9.284
10.03
10.81
11.56
12.28
13.43
8.767
7.66%
7.70%
73
27.01
Revenue growth%
19.81
19.21
22.01
23.68
21.72
23.14
24.61
22.73
21.77
20.11
24.03
22.73
21.89
56
28.29
Gross margin%
22.04
19.06
16.64
18.63
18.21
18.82
20.92
17.95
15.00
15.27
16.33
17.95
18.42
34
15.88
Operating margin%
10.28
8.67
7.78
7.98
6.00
5.00
5.53
4.71
5.75
6.20
5.18
5.53
6.10
64
29.76
Net margin%
22.27
24.57
22.27
21.34
23.92
25.65
26.73
28.67
28.68
27.58
20.68
27.58
25.11
86
29.99
P/E ratio (avg)x
29.77
33.98
32.63
33.37
33.61
36.47
39.83
45.74
41.79
45.80
7.486
41.79
35.22
9
16.39
EV/EBITx
43.37
47.32
50.58
47.14
52.17
58.55
59.58
56.71
53.59
52.24
11.01
56.71
52.20
30
3.99
FCF yield (avg)%
6.82
6.71
7.12
9.70
7.12
4.48
6.78
7.69
7.39
8.36
20.89
7.39
7.12
24
29.55
FCF margin%
9.42
8.17
7.82
9.78
10.50
8.96
6.08
6.58
9.46
11.06
17.30
8.96
9.19
19
1.034
FCF / Net incomex
1.142
1.187
1.096
1.100
1.164
1.071
1.063
1.064
0.958
1.050
1.606
1.063
1.084
22
22.44
ROIC%
5.58
6.51
7.29
5.06
4.49
6.45
6.50
4.31
7.06
8.42
8.55
6.50
6.47
90
5.40
Return on equity%
26.53
28.69
27.59
26.23
24.17
21.20
21.48
19.64
18.86
16.61
8.65
19.64
22.82
80
15.89
Return on assets%
21.17
23.60
24.31
23.55
22.32
23.58
20.63
19.63
20.15
19.31
2.14
20.15
21.75
90
2.08
EPS¥
3.60
4.06
4.44
4.75
5.53
6.23
5.98
6.90
6.88
7.01
2.32
4.85%
8.58%
—
4.51
EPS growth%
21.31
19.88
18.51
17.91
19.67
20.77
21.25
23.80
23.30
23.32
29.05
23.30
21.01
87
2.81
Bookvalue per sh¥
3.06
3.15
2.80
2.76
2.93
2.63
2.43
2.62
2.59
2.61
1.13
(2.28%)
(0.84%)
—
2.84
FCF per share¥
1.13
1.17
1.04
1.14
1.15
1.10
1.02
1.12
1.14
0.98
1.28
(3.00%)
(2.12%)
—
0.80
Dividend per sh¥
1.69
1.89
1.95
1.96
1.90
1.85
2.07
1.95
1.90
2.12
0.96
2.22%
2.42%
—
28.62
Div yield (avg)%
8.41
10.95
9.28
6.96
9.44
11.31
12.50
12.37
9.87
12.84
7.12
12.37
10.41
49
12.65
Payout ratio%
5.93
5.31
3.76
5.01
2.46
3.53
1.84
1.87
1.46
1.69
10.56
1.84
2.99
81
930.8
Shares (diluted)M
854.3
888.0
801.0
709.6
734.5
801.4
696.3
704.1
621.9
655.4
903.0
(2.25%)
(1.98%)
80
10.36
Buyback yield%
0.40
0.61
1.61
0.40
1.41
3.79
3.96
4.87
5.14
7.50
19.25
4.87
2.70
94
1.361
D/E ratiox
1.353
1.415
1.337
1.460
1.407
1.476
1.415
1.388
1.440
1.452
0.542
1.440
1.415
28
0.625
Enterprise value¥B
9.535
9.922
11.35
12.28
13.22
13.12
13.24
13.23
15.90
16.39
2.096
4.40%
7.44%
18
8.772
LT debt¥B
8.868
8.400
8.946
8.582
8.825
8.879
9.000
9.554
10.61
10.15
6.693
2.85%
0.13%
8
Revenue
¥13.43B
7.70%
1.00×
Cost of revenue
¥8.934B
7.61%
0.99×
Operating expenses
¥2.230B
8.07%
1.04×
Property and equipment
15.78%
Spread over hurdle
(3.04%)