8.107
Revenue¥B
6.678
6.895
7.366
7.547
7.764
8.057
8.286
8.604
8.871
9.388
8.374
3.87%
4.19%
86
9.45
Revenue growth%
28.02
30.91
33.91
32.18
33.43
36.39
34.16
33.07
34.34
32.50
17.15
34.16
33.25
38
25.33
Gross margin%
13.19
15.12
15.84
15.62
15.60
15.01
13.02
14.41
14.49
13.12
15.92
14.41
14.75
30
12.45
Operating margin%
29.95
28.49
26.55
25.71
26.18
24.31
21.64
19.44
17.10
15.98
8.96
19.44
25.01
35
20.60
Net margin%
23.31
23.08
21.59
23.73
24.02
25.58
27.12
24.44
24.40
23.44
6.17
24.44
23.88
58
23.73
P/E ratio (avg)x
25.24
28.80
28.69
29.32
28.31
26.18
28.54
32.82
32.63
31.57
25.69
31.57
28.75
90
25.05
EV/EBITx
23.24
25.71
26.16
24.40
26.82
27.32
29.88
34.70
33.89
31.56
27.50
31.56
27.07
7
21.95
FCF yield (avg)%
20.30
22.41
20.22
21.91
23.32
25.04
22.80
23.19
22.19
21.55
18.47
22.80
22.30
10
17.01
FCF margin%
6.97
9.08
7.13
8.04
5.83
6.83
9.51
11.90
14.56
13.44
6.92
11.90
8.56
90
1.348
FCF / Net incomex
1.030
0.966
0.903
0.986
1.014
1.023
0.987
1.074
1.232
1.341
0.367
1.074
1.018
81
21.60
ROIC%
28.97
31.16
31.99
33.02
32.98
32.90
33.90
33.37
34.54
31.63
20.20
33.37
32.94
62
29.33
Return on equity%
6.20
6.43
7.37
8.96
6.86
5.11
7.54
5.91
4.57
5.79
21.56
5.79
6.31
79
5.76
Return on assets%
26.03
28.05
26.66
24.31
26.44
24.80
25.79
24.39
23.78
23.95
13.55
24.39
25.29
75
3.42
EPS¥
1.40
1.24
1.36
1.44
1.39
1.52
1.44
1.40
1.46
1.42
3.75
0.39%
0.99%
—
26.84
EPS growth%
20.70
18.56
18.26
15.29
13.53
16.30
17.21
16.24
14.83
12.09
4.45
16.24
16.27
57
5.36
Bookvalue per sh¥
4.23
4.57
4.65
4.79
5.31
4.87
5.18
4.90
4.84
4.32
4.03
(4.04%)
(0.72%)
—
4.27
FCF per share¥
1.43
1.38
1.40
1.39
1.59
1.81
1.87
2.00
2.20
2.10
2.13
5.69%
4.69%
—
5.38
Dividend per sh¥
6.72
6.96
7.45
8.36
9.27
9.79
10.27
9.39
9.02
9.70
1.94
0.93%
3.39%
—
21.92
Div yield (avg)%
26.57
24.11
23.02
22.41
23.63
22.29
21.10
23.38
24.47
26.79
28.16
23.38
23.51
92
15.30
Payout ratio%
26.55
23.85
26.23
24.04
25.34
24.25
24.90
24.20
22.15
21.48
7.59
24.20
24.23
48
1.313
Shares (diluted)B
1.308
1.333
1.400
1.527
1.736
1.939
1.822
1.940
2.173
1.957
1.281
2.43%
4.98%
21
25.43
Buyback yield%
19.37
21.76
23.36
22.15
23.07
22.37
24.61
22.02
20.09
20.68
19.35
22.02
22.08
10
1.381
D/E ratiox
1.430
1.366
1.507
1.652
1.741
1.899
2.145
2.445
2.303
2.415
0.874
2.303
1.820
83
8.846
Enterprise value¥B
11.11
12.01
12.02
14.43
15.29
16.67
19.61
19.75
19.56
22.76
3.947
8.28%
7.54%
36
6.485
LT debt¥B
6.583
5.964
5.488
5.404
5.132
5.093
4.574
4.851
5.030
5.574
4.507
1.66%
(0.65%)
11
Revenue
¥9.388B
4.19%
1.00×
Cost of revenue
¥6.302B
4.38%
1.02×
Operating expenses
¥1.307B
3.16%
0.91×
Property and equipment
17.22%
Spread over hurdle
22.14%