3.756
Revenue¥B
2.563
2.594
2.727
2.856
2.884
2.966
3.005
3.026
3.168
3.337
3.876
2.96%
3.15%
41
26.78
Revenue growth%
27.68
30.26
29.36
30.41
29.31
27.02
28.36
30.13
31.46
32.47
26.55
30.13
29.75
22
15.03
Gross margin%
0.40
0.40
2.74
2.30
4.51
7.31
10.31
10.99
10.83
9.79
20.87
10.31
5.91
42
19.86
Operating margin%
16.56
16.54
19.48
20.34
18.25
15.32
16.47
15.83
18.45
19.97
23.14
16.47
17.41
51
19.45
Net margin%
19.91
22.34
24.94
22.97
24.43
24.67
27.11
26.85
24.72
22.07
8.08
24.72
24.55
56
17.94
P/E ratio (avg)x
23.10
23.80
26.44
28.49
33.75
35.46
39.44
38.34
44.40
46.78
33.99
39.44
34.61
68
7.853
EV/EBITx
28.29
27.80
30.16
29.35
29.53
31.65
33.18
33.37
34.73
36.68
31.23
33.37
30.91
35
19.84
FCF yield (avg)%
13.41
13.35
14.31
13.08
10.76
10.34
11.69
10.20
11.81
12.24
3.35
11.69
12.03
66
14.18
FCF margin%
12.86
13.98
12.74
14.82
12.64
15.47
13.49
12.29
14.46
17.30
19.13
14.46
13.74
48
0.233
FCF / Net incomex
1.752
1.623
1.726
1.659
1.704
1.609
1.584
1.441
1.479
1.502
1.182
1.502
1.616
78
2.48
ROIC%
20.42
22.69
20.89
22.40
21.29
21.79
22.18
24.22
25.00
24.46
27.67
24.22
22.29
40
8.06
Return on equity%
19.43
16.46
18.74
18.18
18.06
20.87
17.98
19.56
18.05
16.31
8.38
18.05
18.12
52
19.60
Return on assets%
4.28
1.50
0.40
0.47
1.48
0.40
0.40
0.40
0.40
0.40
22.92
0.40
0.40
75
0.70
EPS¥
0.53
0.57
0.56
0.65
0.66
0.61
0.67
0.69
0.77
0.79
0.76
3.75%
3.53%
—
16.94
EPS growth%
3.85
2.63
3.84
4.78
6.98
6.52
9.21
7.60
7.04
6.35
25.88
7.04
6.43
20
0.26
Bookvalue per sh¥
0.50
0.47
0.42
0.40
0.41
0.45
0.43
0.48
0.50
0.50
0.25
3.92%
(0.42%)
—
1.18
FCF per share¥
1.22
1.23
1.14
1.08
1.20
1.34
1.42
1.42
1.42
1.33
0.81
2.05%
1.27%
—
0.46
Dividend per sh¥
1.25
1.38
1.57
1.84
1.89
2.07
2.35
2.43
2.78
2.77
0.64
7.97%
8.51%
—
22.80
Div yield (avg)%
32.16
30.26
30.97
31.98
32.56
30.63
28.55
25.72
22.87
19.87
21.28
25.72
30.44
71
2.26
Payout ratio%
25.11
23.95
26.39
29.11
31.13
29.71
32.23
32.61
31.71
33.49
21.90
32.23
30.42
16
1.152
Shares (diluted)B
1.796
2.127
2.229
2.438
2.668
2.715
3.068
3.200
3.101
3.589
1.124
6.11%
8.31%
88
15.51
Buyback yield%
18.16
20.84
22.12
23.87
26.66
27.71
28.14
27.16
25.37
22.53
5.43
27.16
24.62
9
0.315
D/E ratiox
1.026
1.085
1.089
1.222
1.227
1.130
1.028
0.999
0.929
1.021
1.227
1.021
1.056
88
2.677
Enterprise value¥B
3.212
3.380
3.646
4.181
4.346
4.885
5.267
5.363
5.191
5.224
2.818
3.75%
5.69%
28
0.905
LT debt¥B
6.413
6.829
6.493
6.168
7.041
6.589
7.605
8.249
8.904
8.467
4.405
3.76%
4.30%
71
Revenue
¥3.337B
3.15%
1.00×
Cost of revenue
¥1.989B
3.27%
1.01×
Operating expenses
¥799.7M
3.40%
1.02×
Property and equipment
19.94%
Spread over hurdle
(1.56%)