0.956
Revenue¥B
4.234
4.317
4.381
4.517
4.479
4.511
4.633
4.635
4.599
4.674
1.043
0.85%
1.05%
52
13.72
Revenue growth%
18.21
19.09
20.33
22.46
25.26
23.68
21.29
22.72
21.80
23.51
5.32
22.72
22.13
82
11.24
Gross margin%
19.46
18.09
19.73
19.49
21.31
20.12
18.00
19.73
17.92
20.31
6.69
19.73
19.61
50
24.96
Operating margin%
28.35
30.49
32.74
34.41
35.52
38.02
38.65
40.91
41.08
38.20
28.73
38.65
36.77
14
21.13
Net margin%
16.99
16.00
13.19
12.13
11.10
14.05
14.63
16.84
18.01
18.55
25.08
16.84
15.31
67
8.996
P/E ratio (avg)x
16.27
16.97
19.42
21.62
23.55
24.91
27.61
29.52
33.43
33.13
13.26
29.52
24.23
12
15.52
EV/EBITx
11.17
11.10
11.12
10.64
12.61
13.10
13.62
14.72
17.19
17.84
14.52
14.72
12.85
34
13.92
FCF yield (avg)%
31.65
34.19
34.72
34.63
33.30
35.19
33.83
36.29
37.10
37.56
18.59
36.29
34.67
18
19.86
FCF margin%
2.39
0.76
0.40
0.40
0.40
1.30
1.69
3.10
3.17
0.45
18.44
1.69
1.03
6
0.439
FCF / Net incomex
0.785
0.838
0.924
0.925
0.976
1.054
1.205
1.118
1.034
0.965
0.377
1.054
0.970
49
24.65
ROIC%
22.87
24.44
26.50
27.38
24.82
22.82
20.17
22.90
20.61
19.58
17.11
20.61
22.88
81
8.58
Return on equity%
7.10
5.95
5.09
7.88
10.57
9.79
12.02
14.73
16.91
14.71
9.31
14.71
10.18
94
16.40
Return on assets%
5.49
7.03
8.87
9.54
7.06
7.66
5.79
6.66
7.51
9.74
10.01
7.51
7.28
80
4.77
EPS¥
8.50
8.96
8.92
10.58
10.67
12.45
14.77
16.65
16.92
18.62
5.18
11.77%
8.25%
—
2.92
EPS growth%
26.70
24.30
21.87
19.11
17.10
18.79
15.99
15.73
13.50
11.92
22.14
15.73
17.95
79
6.49
Bookvalue per sh¥
8.78
10.41
9.94
11.21
10.79
12.33
13.18
14.93
16.48
19.30
6.21
12.33%
9.78%
—
8.46
FCF per share¥
6.14
6.38
6.28
6.44
6.00
6.54
6.68
6.92
7.19
7.78
7.55
5.33%
1.78%
—
8.83
Dividend per sh¥
2.72
2.69
3.00
2.82
3.20
3.23
3.61
3.47
3.70
4.14
1.47
5.25%
3.30%
—
24.48
Div yield (avg)%
17.50
19.63
21.89
19.33
17.01
15.88
16.34
18.37
19.11
17.71
9.82
17.71
18.04
26
8.49
Payout ratio%
21.43
19.19
17.73
15.39
15.20
17.13
16.71
14.63
15.68
12.68
23.92
15.68
16.20
10
0.382
Shares (diluted)B
0.550
0.650
0.649
0.765
0.807
0.945
0.895
0.972
1.056
1.121
0.389
6.79%
8.93%
33
20.17
Buyback yield%
0.40
3.13
0.40
0.40
0.40
0.40
0.40
1.89
0.40
0.86
2.57
0.40
0.40
28
0.642
D/E ratiox
0.588
0.632
0.690
0.734
0.769
0.727
0.778
0.793
0.832
0.793
0.710
0.793
0.751
29
5.342
Enterprise value¥B
4.799
4.910
4.503
3.975
4.110
4.493
4.080
3.761
3.701
3.880
2.754
(1.14%)
(3.04%)
40
4.432
LT debt¥B
3.227
3.181
3.178
3.571
3.620
3.393
3.599
3.956
4.245
4.245
1.160
3.24%
3.91%
59
Revenue
¥4.674B
1.05%
1.00×
Cost of revenue
¥2.365B
1.04%
1.00×
Operating expenses
¥882.6M
0.88%
0.98×
Property and equipment
16.50%
Spread over hurdle
12.48%