6.629
Revenue¥B
6.372
6.580
6.750
7.095
7.433
7.813
8.183
8.422
8.924
9.419
6.818
4.85%
4.61%
81
7.02
Revenue growth%
16.01
17.31
15.51
18.01
20.85
22.56
22.03
20.45
17.51
15.93
25.31
20.45
17.76
5
28.99
Gross margin%
27.90
28.87
30.78
27.89
28.50
26.42
23.84
24.62
22.76
23.46
8.28
23.84
27.16
51
8.99
Operating margin%
5.73
7.67
7.43
10.37
12.43
13.20
15.60
13.21
10.94
13.71
2.57
13.21
11.69
68
16.25
Net margin%
18.39
20.82
22.67
20.29
19.89
20.07
21.07
18.23
20.63
20.48
8.69
20.48
20.39
93
30.30
P/E ratio (avg)x
28.05
31.17
29.32
31.79
35.70
37.15
34.89
32.89
31.01
31.35
14.47
32.89
31.57
29
22.89
EV/EBITx
19.76
19.76
20.44
22.26
21.89
23.07
20.66
21.94
21.54
23.12
13.98
21.94
21.71
7
3.79
FCF yield (avg)%
20.89
18.52
20.89
22.79
21.03
20.21
19.02
17.41
18.56
21.20
16.66
19.02
20.55
43
20.70
FCF margin%
34.99
37.52
36.52
37.56
38.80
36.07
34.41
33.56
35.97
37.36
9.28
35.97
36.29
46
0.846
FCF / Net incomex
0.602
0.706
0.715
0.770
0.831
0.988
1.065
1.108
1.271
1.480
0.813
1.108
0.909
69
27.77
ROIC%
10.48
11.83
14.16
15.90
14.94
15.42
17.48
20.28
22.12
24.85
5.64
20.28
15.66
20
8.01
Return on equity%
24.14
24.60
26.85
28.24
27.72
27.38
27.71
24.96
27.58
28.24
3.45
27.58
27.48
89
15.88
Return on assets%
22.76
24.24
22.47
20.44
22.78
25.01
25.02
27.91
27.01
26.49
12.33
26.49
24.63
26
3.09
EPS¥
7.62
7.90
8.28
8.74
8.46
8.78
8.84
9.45
10.57
11.82
3.23
6.91%
4.70%
—
5.27
EPS growth%
32.71
34.48
34.75
32.19
29.44
28.41
26.92
29.49
31.33
31.33
16.41
29.49
31.33
82
2.02
Bookvalue per sh¥
4.92
5.57
5.53
5.98
6.48
7.27
7.09
6.88
6.62
6.68
3.49
0.61%
2.93%
—
3.05
FCF per share¥
10.26
11.50
11.05
10.91
11.75
13.43
15.27
16.99
15.92
15.89
6.40
6.22%
5.23%
—
3.13
Dividend per sh¥
6.98
8.11
8.09
9.17
9.54
10.43
11.98
13.56
15.60
15.14
3.48
9.68%
7.86%
—
18.38
Div yield (avg)%
15.24
17.09
15.38
12.85
13.77
11.93
13.91
13.51
11.91
9.77
6.44
11.93
13.64
41
19.75
Payout ratio%
2.29
3.25
2.93
0.67
0.40
0.49
0.40
0.40
3.36
1.91
6.42
0.49
1.29
6
0.781
Shares (diluted)B
0.809
0.797
0.785
0.785
0.888
1.005
1.037
1.011
1.017
1.068
0.776
3.76%
3.26%
87
21.79
Buyback yield%
23.11
23.24
21.93
20.43
19.12
21.74
20.61
23.14
21.31
22.03
2.79
21.74
21.83
56
0.889
D/E ratiox
1.869
1.824
2.017
2.095
2.524
2.624
3.049
2.952
3.463
3.856
1.143
3.049
2.574
72
8.891
Enterprise value¥B
4.457
4.569
5.028
4.583
4.562
4.786
4.660
4.820
4.487
4.421
9.243
(0.62%)
(0.43%)
52
8.787
LT debt¥B
5.496
5.639
6.265
5.623
5.143
5.077
4.901
4.991
5.030
4.706
0.528
(1.76%)
(2.64%)
56
Revenue
¥9.419B
4.61%
1.00×
Cost of revenue
¥5.020B
4.17%
0.96×
Operating expenses
¥1.625B
4.99%
1.04×
Property and equipment
15.10%
Spread over hurdle
13.70%