4.536
Revenue¥B
5.457
5.639
5.927
5.987
6.079
6.245
6.438
6.510
6.835
7.049
4.750
3.00%
3.02%
61
22.83
Revenue growth%
26.00
28.94
27.62
28.65
28.65
31.11
29.05
30.84
32.08
31.29
29.34
31.11
28.99
60
20.25
Gross margin%
9.23
11.25
12.52
10.15
7.90
7.74
8.87
10.17
11.74
9.17
13.22
9.17
9.69
57
19.00
Operating margin%
15.99
16.62
18.30
15.51
17.63
17.70
15.36
17.20
19.19
21.14
2.46
17.70
17.42
91
2.69
Net margin%
17.84
16.46
15.84
16.69
16.08
18.46
16.51
14.74
16.87
16.56
4.33
16.56
16.53
16
22.49
P/E ratio (avg)x
60.35
64.01
68.47
66.89
74.94
87.96
90.05
96.04
98.33
111.7
31.84
96.04
81.45
80
17.34
EV/EBITx
45.16
47.07
50.53
51.52
58.54
61.94
61.72
65.92
75.41
76.62
29.18
65.92
60.13
79
21.38
FCF yield (avg)%
28.04
30.17
28.68
28.50
31.39
32.89
34.72
34.36
33.54
34.18
20.89
34.18
32.14
45
23.05
FCF margin%
8.48
9.18
11.27
12.16
12.19
14.09
13.67
10.75
13.28
15.92
13.46
13.67
12.18
64
1.032
FCF / Net incomex
0.248
0.248
0.270
0.264
0.264
0.246
0.245
0.260
0.259
0.268
0.716
0.259
0.260
17
14.32
ROIC%
17.78
19.98
19.33
17.10
18.77
19.30
16.80
19.06
17.03
19.84
6.79
19.06
18.92
84
6.52
Return on equity%
6.19
6.25
3.47
5.05
6.40
9.10
10.45
8.26
6.62
6.42
4.25
8.26
6.41
7
28.41
Return on assets%
19.45
19.03
19.52
19.71
21.58
22.92
21.30
20.22
20.56
22.95
9.61
21.30
20.39
87
1.42
EPS¥
4.63
5.04
5.00
5.78
5.77
6.77
7.73
7.51
7.37
8.41
1.48
7.81%
7.23%
—
25.43
EPS growth%
26.98
26.28
27.24
29.05
30.50
32.23
33.79
33.46
31.17
33.95
18.87
33.46
30.84
14
3.44
Bookvalue per sh¥
6.00
7.01
7.60
8.27
8.83
9.47
10.02
10.93
11.38
11.08
2.91
4.64%
7.70%
—
1.38
FCF per share¥
7.20
6.79
7.75
7.31
8.12
8.45
8.67
9.84
10.38
11.30
1.89
6.84%
4.17%
—
4.60
Dividend per sh¥
4.02
3.86
4.32
4.06
4.01
3.80
3.92
4.41
4.39
4.62
4.96
2.87%
2.75%
—
23.24
Div yield (avg)%
4.02
3.80
6.27
7.54
9.66
8.20
7.91
6.15
7.42
8.32
25.11
7.91
7.48
25
23.61
Payout ratio%
13.30
13.55
13.90
14.38
12.38
10.40
10.62
11.31
10.41
10.63
27.79
10.62
11.84
54
0.532
Shares (diluted)B
0.750
0.810
0.918
0.985
1.120
1.127
1.347
1.435
1.487
1.727
0.542
9.05%
10.23%
60
9.19
Buyback yield%
28.75
28.48
28.17
29.42
27.86
25.17
22.62
21.08
22.87
24.44
11.84
22.87
26.51
73
0.183
D/E ratiox
0.855
0.901
0.848
0.885
0.891
0.885
0.881
0.842
0.812
0.833
0.499
0.842
0.868
27
7.272
Enterprise value¥B
3.584
3.617
3.484
3.061
3.189
2.941
2.696
2.845
2.629
2.719
0.637
(3.14%)
(2.04%)
14
7.674
LT debt¥B
6.100
5.709
5.726
5.871
5.569
6.015
6.156
5.478
5.891
5.701
0.816
0.47%
(0.39%)
30
Revenue
¥7.049B
3.02%
1.00×
Cost of revenue
¥4.766B
3.14%
1.01×
Operating expenses
¥1.031B
2.64%
0.96×
Property and equipment
20.29%
Spread over hurdle
15.58%