6.965
Revenue¥B
10.21
10.79
11.35
12.41
13.09
13.85
14.73
15.66
16.71
18.02
7.509
6.59%
6.82%
88
26.37
Revenue growth%
12.96
15.51
18.02
20.56
21.04
18.93
19.92
21.17
23.99
26.14
17.79
21.17
20.24
89
27.23
Gross margin%
5.33
8.25
9.46
7.53
7.75
8.42
6.44
7.28
4.90
6.44
28.81
6.44
7.40
59
20.51
Operating margin%
19.06
16.57
18.72
19.74
19.12
17.34
15.56
13.75
12.36
10.73
3.88
13.75
16.95
53
10.45
Net margin%
23.84
21.31
19.62
17.08
14.76
15.63
14.96
14.47
14.58
16.19
3.63
14.96
15.91
6
11.05
P/E ratio (avg)x
7.439
7.975
7.928
8.049
8.618
9.128
8.490
9.277
9.223
8.778
31.12
9.128
8.554
22
6.008
EV/EBITx
6.608
7.255
6.833
6.712
6.379
6.361
5.657
5.409
4.847
4.963
34.26
5.409
6.370
81
20.41
FCF yield (avg)%
29.88
29.17
28.17
25.87
23.66
21.83
24.14
24.14
22.68
21.48
13.59
22.68
24.14
47
11.03
FCF margin%
17.25
19.02
20.37
20.03
21.97
24.34
26.07
27.16
24.23
23.20
6.37
24.34
22.59
55
1.416
FCF / Net incomex
1.838
1.901
1.957
2.063
2.507
2.930
3.421
3.542
3.959
4.022
1.789
3.542
2.719
33
25.58
ROIC%
34.60
32.59
29.62
30.87
32.16
32.88
30.97
29.99
32.16
33.22
29.46
32.16
32.16
16
3.98
Return on equity%
18.07
18.57
21.27
20.06
20.77
18.24
19.82
21.43
24.36
27.07
3.79
21.43
20.42
21
7.91
Return on assets%
11.98
10.38
10.12
10.51
7.92
7.70
10.48
7.74
9.51
8.10
17.09
8.10
9.81
60
4.37
EPS¥
1.98
2.01
2.21
2.15
2.32
2.12
2.23
2.35
2.22
2.19
4.87
(1.17%)
1.55%
—
9.43
EPS growth%
24.22
22.97
22.45
24.64
22.29
22.52
23.26
25.65
23.73
23.12
29.19
23.26
23.19
42
3.98
Bookvalue per sh¥
4.79
4.66
5.50
5.63
6.27
6.97
7.24
7.34
7.51
8.07
3.13
5.16%
5.27%
—
2.81
FCF per share¥
1.87
1.97
1.91
2.09
2.11
2.29
2.36
2.36
2.63
2.40
2.31
2.57%
1.76%
—
4.44
Dividend per sh¥
2.34
2.45
2.37
2.43
2.65
2.92
3.42
3.94
3.78
4.08
2.93
9.05%
6.95%
—
27.07
Div yield (avg)%
11.28
9.70
9.77
9.43
10.94
13.89
16.13
13.16
12.96
15.95
18.34
13.89
12.12
72
7.26
Payout ratio%
18.57
20.16
18.37
19.49
22.45
20.60
22.61
23.36
21.11
18.35
17.35
21.11
20.38
7
0.972
Shares (diluted)B
0.894
1.003
0.952
0.880
0.893
0.821
0.769
0.869
0.948
0.852
0.947
(0.92%)
(1.23%)
37
8.31
Buyback yield%
16.07
15.37
16.56
18.57
16.10
17.28
15.04
16.44
15.87
15.12
14.37
15.87
16.08
76
0.750
D/E ratiox
0.255
0.273
0.269
0.245
0.254
0.261
0.274
0.248
0.267
0.258
1.385
0.261
0.259
68
13.75
Enterprise value¥B
9.727
10.81
10.74
11.33
12.36
14.44
14.70
15.77
16.71
18.75
4.148
8.70%
7.04%
87
3.008
LT debt¥B
17.27
19.22
21.80
20.78
23.30
24.50
27.23
32.07
31.41
35.50
10.82
8.78%
8.00%
59
Revenue
¥18.02B
6.82%
1.00×
Cost of revenue
¥12.61B
6.82%
1.00×
Operating expenses
¥3.452B
7.09%
1.03×
Property and equipment
15.96%
Spread over hurdle
21.19%