2.310
Revenue¥B
6.360
6.652
6.695
6.966
6.963
7.120
7.234
7.340
7.397
7.640
2.500
1.87%
2.06%
43
8.18
Revenue growth%
25.11
27.51
29.54
29.88
28.21
27.52
29.98
32.74
35.29
32.57
22.99
32.57
29.71
84
24.59
Gross margin%
10.63
7.92
5.52
3.40
5.25
7.82
9.49
8.66
7.30
6.02
11.05
7.82
7.56
17
3.19
Operating margin%
6.41
7.20
6.90
5.26
3.09
4.52
4.48
6.16
8.23
7.09
28.19
6.16
6.29
20
11.25
Net margin%
20.81
23.34
25.45
23.48
21.22
22.51
25.33
24.69
22.53
23.06
15.18
23.06
23.20
72
34.04
P/E ratio (avg)x
16.44
16.98
20.22
23.49
24.13
24.20
27.44
32.99
34.96
39.68
14.50
32.99
24.17
46
16.39
EV/EBITx
43.21
45.59
45.28
42.01
37.66
36.05
34.16
32.52
34.67
37.58
9.942
34.67
37.62
72
28.77
FCF yield (avg)%
23.59
21.12
22.08
21.60
23.08
25.29
22.82
21.59
22.90
23.20
9.32
22.90
22.86
56
21.45
FCF margin%
22.12
20.17
21.23
21.42
19.55
17.04
18.71
15.84
17.23
17.49
18.14
17.23
19.13
57
1.331
FCF / Net incomex
0.844
0.791
0.775
0.859
0.763
0.847
0.886
0.990
1.095
1.003
0.964
0.990
0.853
27
23.62
ROIC%
7.18
8.78
6.34
4.39
6.72
4.25
5.48
6.36
4.27
1.77
15.24
4.27
5.91
24
28.36
Return on equity%
23.62
22.45
20.51
21.00
23.15
25.66
24.65
22.33
24.19
25.24
16.13
24.65
23.39
55
16.04
Return on assets%
19.18
18.68
17.92
15.80
13.68
11.35
11.26
14.26
12.19
11.35
13.21
11.35
13.97
54
1.20
EPS¥
2.04
2.04
2.14
2.15
2.43
2.86
3.05
3.54
3.60
3.83
1.31
9.49%
7.03%
—
11.87
EPS growth%
2.86
2.02
1.30
4.09
3.85
4.25
1.91
2.16
4.23
6.93
21.30
4.23
3.35
6
0.79
Bookvalue per sh¥
1.30
1.26
1.38
1.52
1.53
1.54
1.56
1.74
1.99
2.31
0.63
8.57%
5.18%
—
0.45
FCF per share¥
1.73
1.99
2.28
2.43
2.56
2.79
2.99
3.52
3.84
3.91
0.99
8.88%
8.49%
—
0.91
Dividend per sh¥
1.31
1.49
1.43
1.50
1.43
1.60
1.52
1.61
1.91
1.88
0.58
5.63%
5.03%
—
2.12
Div yield (avg)%
7.02
4.17
3.42
3.31
5.78
5.46
4.02
2.07
5.04
4.31
21.05
4.31
4.24
44
8.49
Payout ratio%
24.63
24.13
25.56
24.23
25.65
23.44
24.88
22.22
23.87
24.70
16.24
23.87
24.43
61
1.344
Shares (diluted)B
1.809
1.783
2.003
2.247
2.370
2.785
2.677
3.133
3.060
2.998
1.364
4.81%
5.87%
36
28.63
Buyback yield%
14.13
12.98
12.08
14.80
17.72
16.79
13.84
14.17
13.49
15.02
12.07
14.17
14.15
55
0.939
D/E ratiox
0.997
1.088
1.168
1.086
1.023
1.029
0.980
1.108
1.224
1.328
1.458
1.108
1.087
59
3.844
Enterprise value¥B
1.655
1.497
1.623
1.661
1.599
1.512
1.586
1.493
1.453
1.564
3.889
(0.44%)
(1.16%)
56
0.520
LT debt¥B
3.208
2.887
2.620
2.444
2.158
2.154
2.253
2.445
2.606
2.253
0.393
0.86%
(3.34%)
60
Revenue
¥7.640B
2.06%
1.00×
Cost of revenue
¥3.377B
1.90%
0.99×
Operating expenses
¥1.747B
2.44%
1.04×
Property and equipment
17.23%
Spread over hurdle
11.45%