1.006
Revenue¥B
2.506
2.712
2.887
3.082
3.360
3.555
3.891
4.204
4.455
4.711
1.057
6.99%
7.19%
74
9.30
Revenue growth%
16.83
15.12
12.12
11.37
11.98
13.44
13.52
15.53
14.68
14.62
18.20
14.62
14.07
36
11.44
Gross margin%
22.18
22.34
21.55
23.73
24.46
26.05
28.84
31.41
33.66
31.43
29.17
31.41
25.25
91
16.69
Operating margin%
25.61
26.28
26.25
28.91
29.61
28.10
29.01
31.25
32.04
33.72
22.86
31.25
28.96
25
13.87
Net margin%
32.31
32.26
32.80
29.96
29.97
30.49
30.73
31.36
29.27
31.65
14.00
30.73
31.05
43
34.83
P/E ratio (avg)x
11.86
13.05
13.56
13.06
13.70
13.81
12.80
11.68
10.95
9.797
25.84
11.68
12.92
80
13.60
EV/EBITx
12.50
11.64
11.76
11.86
11.18
12.61
12.29
13.73
12.35
13.85
31.85
12.61
12.32
26
8.26
FCF yield (avg)%
0.40
0.40
0.40
1.42
0.40
2.36
3.25
4.17
5.14
6.47
29.99
4.17
1.89
28
26.22
FCF margin%
28.49
26.38
25.68
24.32
23.79
26.10
23.13
20.87
18.57
15.95
24.43
20.87
24.06
28
1.724
FCF / Net incomex
0.173
0.149
0.135
0.136
0.125
0.129
0.113
0.117
0.109
0.115
1.085
0.115
0.127
66
20.49
ROIC%
18.64
16.30
16.09
14.91
14.49
16.88
15.97
18.64
16.41
16.79
9.97
16.79
16.35
16
25.29
Return on equity%
2.80
4.02
6.96
4.03
2.26
3.68
1.40
3.61
5.64
6.19
25.03
3.68
3.85
33
6.64
Return on assets%
18.64
21.55
22.50
24.18
25.23
24.25
27.14
24.72
25.89
28.84
24.45
25.89
24.49
17
1.69
EPS¥
1.18
1.32
1.47
1.44
1.68
1.64
1.70
1.83
1.96
1.83
1.89
1.73%
4.89%
—
7.25
EPS growth%
12.75
15.08
17.61
17.06
16.95
14.06
13.46
15.62
14.59
13.05
16.09
14.06
14.84
17
1.77
Bookvalue per sh¥
1.69
1.62
1.80
2.06
2.22
2.23
2.39
2.77
2.80
2.96
1.17
5.88%
5.87%
—
0.37
FCF per share¥
1.23
1.23
1.29
1.33
1.52
1.76
1.75
1.83
2.01
1.97
1.62
5.29%
5.11%
—
0.41
Dividend per sh¥
1.23
1.33
1.53
1.47
1.55
1.57
1.82
1.75
1.87
1.84
1.84
3.54%
3.91%
—
13.34
Div yield (avg)%
10.85
11.74
9.10
9.62
12.00
11.10
11.53
9.87
12.75
11.16
6.81
11.16
11.13
45
27.54
Payout ratio%
7.94
6.32
4.20
4.14
1.54
0.40
0.40
0.60
0.40
0.40
16.62
0.40
1.07
49
1.890
Shares (diluted)B
2.675
2.651
2.568
2.641
2.866
2.857
2.893
2.798
3.192
3.674
1.834
5.10%
3.32%
86
11.96
Buyback yield%
7.63
9.25
8.83
6.16
6.04
6.00
5.79
7.44
5.06
5.38
9.09
5.79
6.10
10
0.240
D/E ratiox
1.590
1.682
1.600
1.725
1.692
1.933
1.945
2.062
2.138
2.168
0.759
2.062
1.829
8
3.496
Enterprise value¥B
2.577
2.580
2.881
3.051
3.391
3.403
3.389
3.431
3.832
3.594
3.764
1.17%
3.15%
40
1.701
LT debt¥B
0.498
0.497
0.540
0.605
0.667
0.715
0.761
0.822
0.888
0.894
3.157
6.03%
6.07%
10
Revenue
¥4.711B
7.19%
1.00×
Cost of revenue
¥2.912B
7.14%
1.00×
Operating expenses
¥1.102B
7.16%
1.00×
Property and equipment
14.89%
Spread over hurdle
45.96%