1.490
Revenue¥B
3.827
3.976
4.245
4.527
4.685
4.996
5.342
5.616
5.848
6.195
1.545
5.75%
5.35%
58
18.34
Revenue growth%
3.94
2.16
3.70
3.50
3.57
6.40
7.51
7.00
4.50
5.99
26.32
6.40
4.22
10
10.72
Gross margin%
4.17
2.91
1.75
1.26
4.23
7.01
5.41
3.66
6.58
4.29
28.27
5.41
4.20
15
21.62
Operating margin%
10.24
10.71
10.34
11.67
13.95
11.84
12.10
13.07
14.67
16.36
2.52
13.07
11.97
62
2.91
Net margin%
12.43
12.41
13.38
10.56
11.48
13.27
13.14
12.01
13.45
13.53
24.99
13.27
12.78
63
25.06
P/E ratio (avg)x
28.45
28.24
25.56
28.34
27.72
27.37
30.73
31.35
32.26
31.78
25.36
31.35
28.39
37
37.96
EV/EBITx
56.32
60.02
65.21
71.99
71.77
78.64
82.22
87.29
90.82
93.07
26.43
87.29
75.31
53
24.58
FCF yield (avg)%
4.92
6.28
6.40
6.40
7.66
6.97
5.07
6.56
9.15
10.46
4.05
6.97
6.48
15
5.77
FCF margin%
26.57
25.36
22.99
20.62
20.27
22.14
22.41
20.97
21.90
21.82
18.37
21.90
22.02
39
1.451
FCF / Net incomex
2.107
2.067
2.342
2.635
2.879
3.186
3.804
3.907
3.940
4.546
0.149
3.907
3.033
87
6.79
ROIC%
18.90
20.51
20.47
23.13
24.78
27.48
26.98
29.71
28.08
26.36
19.07
27.48
25.57
73
28.27
Return on equity%
5.72
7.80
5.58
6.60
4.52
3.98
5.84
3.56
3.91
5.19
13.61
3.98
5.38
38
27.47
Return on assets%
21.06
22.79
20.56
23.30
21.92
21.87
20.72
22.33
23.13
20.89
29.97
21.87
21.89
76
1.04
EPS¥
1.27
1.33
1.42
1.50
1.68
1.71
1.89
1.76
1.65
1.53
1.10
(1.85%)
0.90%
—
20.13
EPS growth%
14.86
14.25
16.30
14.22
12.04
10.26
8.90
8.53
6.82
4.29
10.46
8.53
11.15
35
0.64
Bookvalue per sh¥
0.91
0.98
1.08
1.21
1.32
1.33
1.41
1.32
1.37
1.50
1.07
2.62%
4.54%
—
0.87
FCF per share¥
1.15
1.05
1.07
1.18
1.21
1.16
1.06
1.19
1.34
1.39
0.97
2.80%
3.04%
—
1.12
Dividend per sh¥
0.50
0.55
0.53
0.52
0.56
0.66
0.66
0.74
0.81
0.95
0.26
11.10%
6.84%
—
11.18
Div yield (avg)%
21.62
22.88
23.43
22.03
19.32
17.87
17.94
20.44
19.38
16.43
12.37
17.94
19.91
82
28.24
Payout ratio%
10.19
11.07
11.99
9.48
9.79
9.14
6.91
9.79
7.64
6.48
28.37
7.64
9.64
36
1.023
Shares (diluted)B
1.395
1.379
1.243
1.124
1.228
1.250
1.206
1.242
1.134
1.202
0.971
(0.43%)
(0.77%)
58
2.12
Buyback yield%
16.31
17.70
17.61
18.10
18.23
15.83
17.56
16.25
16.51
16.05
20.21
16.25
17.04
30
1.264
D/E ratiox
0.521
0.556
0.566
0.589
0.559
0.557
0.556
0.605
0.651
0.624
0.212
0.605
0.562
39
3.694
Enterprise value¥B
3.517
3.392
3.559
3.815
3.341
3.301
3.056
3.104
3.009
3.257
2.796
(0.51%)
(1.68%)
43
4.888
LT debt¥B
1.228
1.322
1.335
1.499
1.616
1.711
1.861
1.939
2.251
2.384
1.011
8.09%
7.77%
65
Revenue
¥6.195B
5.35%
1.00×
Cost of revenue
¥2.560B
4.92%
0.96×
Operating expenses
¥1.532B
5.75%
1.04×
Property and equipment
15.22%
Return on capital
224.33%
Spread over hurdle
214.81%