3.563
Revenue¥B
2.800
2.974
3.140
3.339
3.574
3.877
4.148
4.322
4.563
4.961
3.722
6.78%
6.35%
23
9.61
Revenue growth%
22.07
23.15
24.31
26.75
27.42
29.55
32.49
34.08
31.58
29.00
3.48
31.58
28.21
94
4.67
Gross margin%
20.87
23.77
25.22
22.24
23.01
23.85
26.73
24.07
21.47
21.21
5.76
23.85
23.39
79
8.04
Operating margin%
27.08
25.71
28.16
27.41
29.25
29.76
31.93
31.33
30.59
29.61
24.39
30.59
29.43
47
27.94
Net margin%
0.40
0.40
1.50
0.40
0.40
1.75
0.40
2.00
0.40
0.40
21.79
0.40
0.40
90
26.99
P/E ratio (avg)x
10.76
10.81
9.715
10.39
10.61
10.75
10.97
10.31
9.144
8.853
26.57
10.31
10.50
48
32.85
EV/EBITx
23.18
22.02
21.04
19.94
20.94
21.26
23.73
23.07
24.18
23.58
11.98
23.58
22.54
77
4.64
FCF yield (avg)%
3.91
0.93
0.40
1.69
3.74
1.71
1.62
0.63
3.39
1.09
18.48
1.62
1.66
13
26.98
FCF margin%
29.64
29.43
31.27
28.82
27.79
29.18
32.16
31.85
30.80
30.16
4.92
30.80
29.90
6
1.745
FCF / Net incomex
1.791
1.872
1.749
1.685
1.644
1.511
1.644
1.641
1.750
1.755
1.767
1.644
1.717
34
3.08
ROIC%
14.35
16.63
13.88
16.55
14.10
15.16
13.54
12.39
14.54
16.36
7.66
14.54
14.45
75
5.97
Return on equity%
10.94
8.58
6.05
7.03
7.74
10.43
9.70
8.61
11.11
12.76
16.56
10.43
9.15
8
4.17
Return on assets%
28.48
30.59
30.84
29.94
28.59
30.85
33.63
31.61
28.73
29.55
5.08
30.85
30.26
25
1.99
EPS¥
0.84
0.76
0.84
0.74
0.69
0.68
0.61
0.64
0.66
0.69
2.20
(0.03%)
(2.50%)
—
27.68
EPS growth%
25.01
23.32
22.02
23.33
23.83
26.73
24.38
25.76
26.95
27.33
11.43
26.73
24.70
89
0.88
Bookvalue per sh¥
2.34
2.48
2.30
2.37
2.66
2.52
2.26
2.48
2.44
2.23
4.26
(3.45%)
0.27%
—
2.38
FCF per share¥
1.52
1.32
1.17
1.22
1.07
1.01
1.02
0.86
0.90
0.81
0.71
(5.40%)
(6.01%)
—
1.93
Dividend per sh¥
3.99
3.57
3.85
3.44
3.46
3.00
3.02
3.06
3.26
3.56
1.18
0.54%
(0.63%)
—
7.93
Div yield (avg)%
11.34
13.34
16.05
18.20
17.43
16.51
19.38
22.34
24.23
22.74
21.28
22.34
17.82
7
19.46
Payout ratio%
12.21
15.07
13.46
11.45
12.23
14.97
17.05
19.16
18.08
18.01
3.38
18.01
15.02
51
450.2
Shares (diluted)M
470.0
450.1
483.5
535.7
542.5
521.9
585.7
558.9
592.7
536.0
440.9
(0.24%)
1.06%
27
20.52
Buyback yield%
16.18
18.03
20.53
21.19
18.29
18.49
18.98
20.79
21.08
20.65
13.46
20.65
19.76
50
1.132
D/E ratiox
0.427
0.449
0.507
0.518
0.576
0.582
0.643
0.687
0.686
0.717
0.548
0.686
0.579
29
2.973
Enterprise value¥B
1.531
1.471
1.512
1.579
1.723
1.635
1.592
1.811
1.947
2.200
3.081
5.01%
3.71%
48
1.025
LT debt¥B
2.257
2.110
2.047
1.962
1.951
1.727
1.791
1.916
2.062
2.041
4.158
0.90%
(0.46%)
59
Revenue
¥4.961B
6.35%
1.00×
Cost of revenue
¥3.402B
6.30%
1.00×
Operating expenses
¥980.3M
6.64%
1.03×
Property and equipment
21.40%
Spread over hurdle
(5.08%)