5.779
Revenue¥B
7.831
7.736
7.702
7.834
7.971
7.866
8.038
7.917
8.042
8.003
6.090
0.08%
0.50%
76
22.70
Revenue growth%
15.44
17.24
14.32
15.48
13.36
14.69
12.87
13.18
11.36
13.99
8.19
13.18
14.15
21
21.80
Gross margin%
24.25
22.70
22.37
23.94
26.82
26.88
26.83
28.75
25.97
24.02
15.31
26.83
25.11
93
2.14
Operating margin%
5.53
3.92
1.89
0.40
0.76
0.40
0.40
1.83
4.77
6.03
23.14
1.83
1.86
27
2.81
Net margin%
31.59
32.65
30.55
27.79
28.71
29.11
29.64
32.21
32.80
30.58
24.61
30.58
30.57
10
21.64
P/E ratio (avg)x
29.21
26.44
25.51
26.03
24.48
24.15
26.16
25.50
23.13
24.91
10.38
24.91
25.51
62
19.77
EV/EBITx
24.42
28.42
31.32
29.36
28.63
29.18
28.81
26.89
31.21
30.79
8.124
29.18
29.00
56
23.90
FCF yield (avg)%
7.14
6.55
5.72
4.58
6.54
8.69
7.51
6.33
5.09
5.47
9.20
6.33
6.43
15
9.67
FCF margin%
11.63
11.35
11.05
13.24
10.73
9.40
9.04
11.66
10.00
10.00
25.56
10.00
10.89
24
0.366
FCF / Net incomex
2.136
2.107
2.294
2.137
2.032
2.134
2.261
2.433
2.722
3.144
1.382
2.433
2.199
45
20.27
ROIC%
7.13
9.10
7.23
9.65
10.85
11.93
14.74
11.94
14.70
16.20
22.81
14.70
11.39
82
24.09
Return on equity%
3.06
0.43
0.40
0.40
0.40
2.69
0.46
0.40
2.29
2.41
21.16
2.29
0.44
13
24.97
Return on assets%
2.97
3.66
2.71
3.64
6.28
6.27
8.79
8.54
9.43
8.67
27.12
8.67
6.28
81
2.74
EPS¥
1.50
1.76
1.74
1.84
1.78
1.75
2.06
2.43
2.74
2.99
2.90
11.01%
6.88%
—
8.26
EPS growth%
28.47
30.65
32.77
29.77
27.80
30.45
32.48
31.82
30.45
32.54
9.37
31.82
30.55
6
1.86
Bookvalue per sh¥
5.22
4.78
4.60
4.15
3.76
3.53
3.47
3.78
3.44
3.14
5.35
(3.51%)
(4.20%)
—
3.34
FCF per share¥
5.44
5.54
6.05
6.51
6.84
8.13
9.08
9.74
10.31
12.06
4.01
12.00%
9.96%
—
4.28
Dividend per sh¥
4.55
4.29
4.67
4.56
4.50
4.86
5.31
4.79
4.53
4.35
1.95
(0.68%)
0.14%
—
24.66
Div yield (avg)%
22.47
23.18
22.27
20.20
22.72
21.68
19.74
20.25
19.70
18.55
4.05
19.74
20.96
65
26.02
Payout ratio%
16.65
15.72
13.14
12.59
13.93
11.61
13.33
14.80
12.18
10.72
2.99
12.18
13.23
54
1.154
Shares (diluted)B
1.886
2.115
2.220
2.389
2.711
3.132
3.365
3.193
3.237
3.646
1.191
6.11%
8.50%
86
10.08
Buyback yield%
13.65
11.69
8.82
11.30
13.22
14.58
12.51
14.98
13.88
15.37
19.87
14.58
13.43
36
1.014
D/E ratiox
0.954
1.003
1.068
1.036
1.112
1.207
1.384
1.436
1.423
1.493
1.597
1.423
1.159
86
0.949
Enterprise value¥B
1.162
1.209
1.209
1.226
1.215
1.230
1.124
1.173
1.156
1.216
6.152
0.01%
1.10%
94
4.534
LT debt¥B
2.839
3.183
3.261
3.768
4.250
3.943
4.163
4.289
4.779
4.704
6.151
2.05%
5.62%
77
Revenue
¥8.003B
0.50%
1.00×
Cost of revenue
¥5.385B
0.38%
0.99×
Operating expenses
¥1.363B
1.01%
1.05×
Property and equipment
17.55%
Spread over hurdle
13.53%