1.331
Revenue¥B
1.138
1.209
1.272
1.323
1.362
1.445
1.498
1.563
1.603
1.673
1.393
4.20%
4.27%
63
23.57
Revenue growth%
22.48
24.29
25.16
26.29
23.38
23.13
25.93
25.67
27.16
28.83
3.60
25.93
25.42
25
10.09
Gross margin%
9.17
9.83
8.67
8.81
10.53
12.29
14.81
13.26
15.10
13.86
11.95
13.86
11.41
54
28.25
Operating margin%
3.72
2.88
2.57
0.43
0.40
2.64
0.40
1.61
0.40
0.40
14.74
0.40
1.02
44
21.27
Net margin%
18.49
19.52
18.47
16.76
17.35
15.25
17.25
15.47
14.97
14.50
11.72
15.25
17.01
26
36.15
P/E ratio (avg)x
4.851
4.660
4.833
4.717
4.289
4.213
4.664
4.627
4.269
4.115
18.82
4.269
4.643
74
34.36
EV/EBITx
27.79
29.31
28.49
31.50
30.12
28.52
25.88
24.81
24.25
22.07
34.60
24.81
28.14
12
4.35
FCF yield (avg)%
14.57
13.70
12.56
15.26
17.89
16.65
13.90
11.36
11.53
13.36
22.31
13.36
13.80
6
14.20
FCF margin%
3.34
6.22
6.02
8.83
7.91
7.96
5.21
6.26
6.05
9.00
4.10
6.26
6.24
51
1.082
FCF / Net incomex
0.526
0.596
0.599
0.645
0.729
0.697
0.674
0.705
0.676
0.732
1.595
0.697
0.675
93
2.67
ROIC%
13.63
13.69
11.61
13.17
14.55
13.78
14.25
16.39
16.42
13.57
22.34
14.25
13.74
17
11.29
Return on equity%
0.40
3.20
2.71
4.88
5.88
8.68
10.13
8.66
11.57
8.61
2.91
8.68
7.25
11
23.60
Return on assets%
14.98
16.86
14.16
16.46
17.26
17.52
18.38
16.61
13.88
15.57
6.11
16.61
16.54
33
0.47
EPS¥
1.09
1.11
1.09
1.02
1.04
1.16
1.06
1.00
1.10
1.23
0.52
3.39%
2.13%
—
6.99
EPS growth%
9.57
10.97
12.14
13.07
13.24
11.93
13.77
15.50
18.04
18.09
19.33
15.50
13.15
21
1.95
Bookvalue per sh¥
0.75
0.67
0.69
0.72
0.77
0.79
0.74
0.67
0.75
0.70
0.67
(2.11%)
0.26%
—
1.73
FCF per share¥
2.69
2.72
3.14
3.07
3.59
3.88
4.51
5.25
5.72
6.22
1.98
11.65%
10.00%
—
1.86
Dividend per sh¥
2.90
3.02
3.48
3.94
4.16
3.96
4.66
5.45
5.57
6.00
1.43
7.61%
7.19%
—
12.34
Div yield (avg)%
7.49
7.24
8.69
6.23
5.85
5.45
4.47
6.58
6.18
5.86
8.10
5.86
6.21
90
29.25
Payout ratio%
5.07
3.42
1.34
3.79
4.19
5.20
6.77
6.08
6.97
7.34
9.23
6.77
5.13
27
530.0
Shares (diluted)M
505.3
516.3
570.6
560.4
517.3
540.7
583.2
551.0
595.3
533.2
532.1
0.61%
1.07%
82
18.62
Buyback yield%
3.06
2.82
3.35
1.50
0.40
0.40
0.40
1.32
1.70
0.40
25.79
0.40
1.41
50
0.318
D/E ratiox
2.173
2.409
2.798
2.660
2.703
2.879
2.709
2.867
3.038
3.041
1.111
2.879
2.754
67
0.909
Enterprise value¥B
1.976
2.164
2.444
2.430
2.449
2.425
2.469
2.605
2.665
2.945
1.021
3.76%
3.99%
82
1,363
LT debt¥M
91.15
99.26
104.1
117.3
110.9
103.5
110.4
103.6
105.7
113.8
144.3
0.52%
1.88%
26
Revenue
¥1.673B
4.27%
1.00×
Cost of revenue
¥1.171B
4.48%
1.02×
Operating expenses
¥238.4M
4.48%
1.02×
Property and equipment
16.69%
Spread over hurdle
(2.79%)