2.997
Revenue¥B
6.869
6.841
6.908
7.053
7.226
7.386
7.304
7.302
7.415
7.428
3.348
0.55%
0.91%
80
6.48
Revenue growth%
32.28
33.97
34.11
35.84
35.71
33.42
32.69
32.96
35.94
37.29
14.13
33.42
34.04
55
15.33
Gross margin%
2.12
0.40
2.82
2.52
3.64
1.17
3.12
4.73
7.63
5.14
5.50
4.73
2.97
45
12.37
Operating margin%
4.83
3.51
3.01
1.99
0.40
0.40
0.40
0.40
0.40
1.93
27.36
0.40
1.17
43
20.70
Net margin%
6.51
7.18
9.08
11.16
8.24
7.74
8.82
6.90
5.87
5.86
9.12
6.90
7.46
82
29.80
P/E ratio (avg)x
32.35
31.62
34.47
40.58
42.85
45.19
48.17
52.75
59.37
59.64
17.11
52.75
44.02
51
35.82
EV/EBITx
23.15
25.72
29.80
34.66
35.61
36.68
37.40
36.49
37.31
38.78
23.32
37.31
36.05
49
26.09
FCF yield (avg)%
6.53
7.49
10.26
8.30
10.57
10.25
12.12
13.35
11.64
9.43
16.20
11.64
10.26
11
18.47
FCF margin%
22.65
22.68
20.66
21.33
22.67
19.89
20.70
18.88
21.16
23.34
21.64
20.70
21.25
77
0.291
FCF / Net incomex
0.954
1.015
0.915
0.923
0.876
0.765
0.822
0.728
0.776
0.692
0.912
0.765
0.849
61
14.28
ROIC%
17.47
15.97
13.28
13.28
14.13
16.81
16.37
17.78
16.74
15.00
16.48
16.74
16.17
77
29.42
Return on equity%
20.51
19.21
21.25
20.22
18.42
21.25
20.35
20.17
22.04
21.66
28.79
21.25
20.43
28
21.94
Return on assets%
33.60
33.68
35.31
35.78
38.36
36.68
37.44
36.59
38.49
36.56
5.89
36.68
36.57
51
1.47
EPS¥
9.48
11.32
12.40
12.85
15.05
17.92
18.81
20.59
23.57
28.19
1.63
13.37%
11.42%
—
27.24
EPS growth%
10.01
10.14
9.29
11.60
12.03
9.04
8.70
10.89
13.20
13.94
3.73
10.89
10.51
67
1.47
Bookvalue per sh¥
5.76
6.41
7.25
7.38
7.61
8.22
8.77
10.23
11.34
12.51
7.49
10.43%
8.17%
—
4.83
FCF per share¥
7.17
6.48
6.34
5.50
5.44
4.99
4.44
4.36
4.35
3.83
8.90
(6.79%)
(6.27%)
—
5.73
Dividend per sh¥
2.81
2.83
2.86
2.98
3.02
3.20
3.39
3.44
3.24
2.99
7.51
(0.21%)
1.82%
—
27.17
Div yield (avg)%
25.80
26.81
29.35
27.43
29.01
27.32
26.71
24.52
21.84
20.85
12.84
24.52
26.76
64
19.09
Payout ratio%
11.11
8.75
10.61
8.01
6.70
5.49
5.97
8.11
9.55
6.74
4.17
6.74
8.06
57
342.3
Shares (diluted)M
324.1
338.1
319.2
328.5
331.7
333.5
309.3
285.5
291.5
259.4
341.2
(4.80%)
(3.55%)
80
24.90
Buyback yield%
16.49
16.83
16.61
15.24
15.00
14.75
12.72
14.84
15.07
15.83
28.47
14.84
15.15
32
1.036
D/E ratiox
1.951
2.211
2.237
2.300
2.119
2.282
2.236
2.482
2.323
2.149
0.449
2.282
2.236
75
6.574
Enterprise value¥B
1.858
2.113
2.266
2.099
2.385
2.409
2.739
2.463
2.688
2.459
0.477
0.61%
2.72%
16
6.175
LT debt¥B
7.273
6.715
6.941
6.807
6.528
7.275
8.038
8.675
8.496
8.845
6.062
6.26%
0.89%
87
Revenue
¥7.428B
0.91%
1.00×
Cost of revenue
¥5.200B
1.00%
1.01×
Operating expenses
¥1.418B
0.98%
1.01×
Property and equipment
15.30%
Spread over hurdle
17.77%