1.478
Revenue¥B
8.670
9.230
9.962
10.93
11.82
12.55
13.75
14.97
16.45
17.60
1.532
8.29%
8.26%
46
15.04
Revenue growth%
13.11
12.37
13.22
15.04
15.99
16.06
18.31
18.54
18.32
16.23
10.52
18.31
16.03
76
25.64
Gross margin%
27.33
26.37
24.18
22.85
23.84
24.79
22.76
24.30
26.47
28.22
2.54
24.79
24.55
20
26.60
Operating margin%
5.42
3.44
2.51
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.94
0.40
0.40
65
21.69
Net margin%
22.13
20.63
19.15
17.21
17.57
19.15
22.10
19.46
20.05
18.87
18.47
19.46
19.30
48
18.34
P/E ratio (avg)x
24.10
23.89
23.34
21.22
22.90
23.68
24.00
24.74
21.88
23.25
10.78
23.68
23.51
93
7.808
EV/EBITx
8.800
9.217
10.26
9.967
10.85
10.72
11.30
12.15
12.64
12.36
21.51
12.15
10.79
57
17.83
FCF yield (avg)%
3.14
3.66
3.65
3.64
2.49
5.41
5.45
2.80
1.09
2.68
4.17
2.80
3.39
46
26.54
FCF margin%
25.01
27.53
29.89
32.17
32.64
34.00
36.67
39.12
39.76
37.96
4.46
37.96
33.32
37
1.015
FCF / Net incomex
0.469
0.510
0.602
0.577
0.560
0.567
0.633
0.717
0.770
0.756
0.837
0.717
0.590
84
18.64
ROIC%
14.85
12.58
12.67
13.45
14.48
16.94
17.80
17.34
16.88
19.29
28.25
17.34
15.87
57
6.73
Return on equity%
25.29
24.85
23.00
20.07
21.11
22.85
23.35
23.46
22.73
23.07
10.00
23.07
23.03
7
29.69
Return on assets%
14.70
11.85
9.43
7.80
9.70
8.15
8.21
6.03
5.05
5.73
20.56
6.03
8.18
41
1.80
EPS¥
4.09
4.78
5.15
5.29
6.30
7.48
7.58
8.86
10.49
12.31
2.00
14.35%
12.47%
—
13.83
EPS growth%
8.70
7.94
8.25
8.15
8.01
8.88
6.64
9.60
10.75
8.73
5.31
8.88
8.47
73
2.15
Bookvalue per sh¥
1.57
1.71
1.86
2.16
2.51
2.78
3.12
3.50
3.64
3.49
2.16
6.80%
8.96%
—
1.46
FCF per share¥
4.63
4.95
4.96
5.16
6.02
7.01
8.12
8.46
9.10
10.63
1.88
12.05%
10.08%
—
2.05
Dividend per sh¥
1.17
1.30
1.21
1.37
1.37
1.37
1.54
1.53
1.42
1.32
3.05
(0.72%)
1.91%
—
4.31
Div yield (avg)%
14.28
15.44
17.73
14.91
12.02
9.63
9.85
11.33
11.56
10.13
24.73
10.13
11.79
31
19.40
Payout ratio%
21.14
20.64
19.16
21.08
19.98
17.52
17.44
14.77
15.51
14.44
21.10
15.51
18.34
81
1.834
Shares (diluted)B
2.038
2.255
2.623
2.800
3.075
3.584
4.168
4.118
4.781
4.770
1.883
9.18%
8.49%
85
13.62
Buyback yield%
21.92
20.57
18.37
19.99
22.31
23.75
21.72
22.11
22.24
20.84
25.53
22.11
21.82
26
1.743
D/E ratiox
0.473
0.498
0.500
0.516
0.601
0.707
0.721
0.749
0.761
0.762
1.285
0.749
0.654
63
13.24
Enterprise value¥B
3.097
3.340
3.541
3.759
4.294
4.366
5.127
4.985
5.664
6.428
10.25
8.40%
8.12%
9
10.74
LT debt¥B
2.544
2.585
2.815
3.024
3.254
3.243
3.011
3.212
3.074
2.761
11.15
(3.23%)
0.51%
33
Revenue
¥17.60B
8.26%
1.00×
Cost of revenue
¥9.416B
8.52%
1.02×
Operating expenses
¥3.879B
8.37%
1.01×
Property and equipment
17.76%
Spread over hurdle
(3.60%)