0.986
Revenue¥B
2.320
2.389
2.427
2.511
2.607
2.740
2.868
2.987
3.056
3.068
1.102
3.30%
2.96%
20
19.83
Revenue growth%
23.48
25.82
26.64
27.56
28.01
28.63
28.31
26.99
25.31
24.16
25.83
26.99
26.81
65
10.64
Gross margin%
11.91
11.68
12.37
14.07
12.45
14.71
13.75
11.44
11.08
9.21
16.32
11.44
12.14
67
26.10
Operating margin%
10.93
13.16
14.57
15.05
14.27
14.87
14.22
16.01
16.24
17.16
28.11
16.01
14.72
87
28.81
Net margin%
12.19
9.96
11.48
9.03
10.38
9.38
11.02
13.89
13.37
12.43
18.24
12.43
11.25
31
18.97
P/E ratio (avg)x
29.09
25.70
24.51
24.59
25.06
24.27
25.54
23.15
21.16
22.34
13.56
23.15
24.55
52
17.08
EV/EBITx
14.90
14.96
16.03
17.37
17.24
17.85
16.91
18.49
20.50
21.56
31.30
18.49
17.31
48
12.44
FCF yield (avg)%
4.51
3.40
4.37
6.97
6.62
4.42
4.68
4.23
2.76
4.69
4.16
4.42
4.47
32
5.41
FCF margin%
5.09
4.76
4.65
4.12
4.78
5.26
7.58
10.10
11.10
9.74
2.97
9.74
5.18
22
1.682
FCF / Net incomex
2.557
2.795
3.161
3.610
3.890
4.075
4.381
4.736
5.640
5.755
0.258
4.736
3.983
48
16.77
ROIC%
7.37
7.86
8.22
6.33
8.38
9.70
11.34
10.64
10.91
8.70
23.58
10.64
8.54
64
29.01
Return on equity%
16.60
16.14
15.23
16.93
15.47
17.06
17.25
14.43
13.96
12.20
4.60
14.43
15.81
11
25.59
Return on assets%
10.24
10.20
9.78
9.90
10.43
9.29
11.48
13.90
16.51
15.60
27.12
13.90
10.33
41
2.01
EPS¥
2.59
2.95
3.15
3.13
2.98
2.97
3.27
3.59
3.28
3.24
2.08
1.64%
1.53%
—
7.53
EPS growth%
10.31
7.84
6.48
4.87
3.22
3.47
3.70
1.21
0.40
2.97
21.18
2.97
3.58
27
2.30
Bookvalue per sh¥
2.27
2.46
2.32
2.30
2.61
2.60
2.81
3.12
3.00
3.27
2.69
4.61%
3.75%
—
0.85
FCF per share¥
0.37
0.35
0.38
0.36
0.32
0.35
0.33
0.31
0.29
0.30
2.00
(1.36%)
(3.02%)
—
1.47
Dividend per sh¥
2.16
2.03
2.16
2.44
2.37
2.27
2.44
2.29
2.61
2.47
1.01
0.87%
0.85%
—
16.69
Div yield (avg)%
20.71
20.33
20.02
19.51
20.11
17.97
15.91
15.15
14.51
13.96
3.33
15.15
18.74
33
27.61
Payout ratio%
14.20
12.29
9.76
9.59
11.74
12.06
14.31
13.70
13.35
11.64
26.92
13.35
12.17
80
0.561
Shares (diluted)B
0.716
0.731
0.820
0.863
0.958
0.973
1.059
1.105
1.167
1.217
0.592
4.91%
5.02%
88
23.32
Buyback yield%
17.84
18.43
19.93
18.41
19.20
17.08
17.89
17.84
19.70
18.53
14.59
17.89
18.42
89
0.743
D/E ratiox
1.156
1.205
1.440
1.723
1.682
1.730
1.737
2.081
2.144
2.479
0.550
2.081
1.726
23
2.429
Enterprise value¥B
3.555
4.226
4.580
4.524
5.198
5.308
6.319
7.351
7.215
7.327
1.793
7.11%
7.88%
61
1.374
LT debt¥B
2.290
2.407
2.447
2.448
2.515
2.610
2.351
2.396
2.343
2.537
1.668
0.17%
0.99%
57
Revenue
¥3.068B
2.96%
1.00×
Cost of revenue
¥1.893B
3.25%
1.03×
Operating expenses
¥656.2M
2.37%
0.94×
Property and equipment
21.19%
Goodwill & intangibles
13.98%
Spread over hurdle
(1.26%)