3.236
Revenue¥B
2.009
2.109
2.183
2.240
2.272
2.347
2.398
2.416
2.472
2.552
3.484
2.35%
2.92%
92
4.81
Revenue growth%
16.85
18.87
17.69
16.59
15.00
14.22
13.22
10.39
12.67
14.89
5.86
13.22
14.95
91
3.74
Gross margin%
24.25
21.59
20.28
21.63
23.62
20.97
22.59
24.93
27.56
25.20
22.70
24.93
23.10
50
16.29
Operating margin%
14.61
16.48
14.88
15.49
14.63
15.42
13.29
13.13
11.73
13.77
13.91
13.29
14.62
74
26.94
Net margin%
25.96
23.61
23.61
20.87
20.71
19.07
16.46
17.39
19.50
21.22
21.93
19.07
20.79
19
33.91
P/E ratio (avg)x
33.45
36.74
33.56
34.44
32.15
30.71
29.63
29.98
28.16
28.45
37.55
29.63
31.43
46
11.72
EV/EBITx
23.76
21.90
19.34
18.44
19.57
19.02
18.22
17.27
16.56
17.48
26.02
17.48
18.73
56
9.53
FCF yield (avg)%
28.37
26.31
23.43
24.17
25.29
25.27
23.06
23.32
23.41
24.50
22.63
23.41
24.33
86
23.72
FCF margin%
24.78
24.01
22.75
23.94
22.87
21.22
23.52
25.41
28.20
27.09
24.53
25.41
23.97
92
1.164
FCF / Net incomex
0.805
0.809
0.786
0.767
0.809
0.901
0.882
0.820
0.885
0.895
1.100
0.885
0.815
49
28.49
ROIC%
30.24
31.34
33.21
31.62
32.34
29.93
31.61
29.40
27.05
25.30
5.90
29.40
30.79
6
16.13
Return on equity%
17.21
16.16
15.51
17.97
15.65
15.05
16.60
18.93
19.66
20.39
24.26
18.93
16.91
72
12.37
Return on assets%
24.59
27.35
27.24
24.63
22.16
21.58
20.98
23.83
26.73
24.56
9.17
23.83
24.57
14
1.24
EPS¥
0.63
0.66
0.69
0.64
0.68
0.72
0.71
0.67
0.73
0.67
1.33
(0.28%)
0.36%
—
18.39
EPS growth%
17.17
18.09
16.55
19.53
17.08
18.42
15.53
13.32
11.79
13.45
2.31
13.45
16.81
82
1.79
Bookvalue per sh¥
1.58
1.70
1.81
1.89
1.96
2.03
1.76
1.89
2.01
2.16
1.21
1.88%
2.98%
—
1.39
FCF per share¥
0.61
0.70
0.77
0.82
0.94
1.00
1.09
1.24
1.26
1.34
1.04
7.35%
9.78%
—
0.93
Dividend per sh¥
1.58
1.51
1.41
1.48
1.34
1.32
1.18
1.11
1.21
1.07
1.37
(4.39%)
(5.03%)
—
15.20
Div yield (avg)%
23.86
23.22
24.17
24.56
23.14
26.04
24.82
24.37
25.92
23.64
12.42
24.82
24.27
89
10.95
Payout ratio%
20.33
17.98
18.94
16.39
15.65
16.66
16.05
14.25
16.69
16.84
7.28
16.66
16.68
66
0.715
Shares (diluted)B
1.041
1.025
1.082
1.216
1.238
1.307
1.344
1.317
1.510
1.529
0.744
4.30%
5.21%
76
18.97
Buyback yield%
29.16
28.64
29.06
30.34
32.31
33.83
35.65
38.51
39.11
39.20
27.06
38.51
33.07
61
1.578
D/E ratiox
2.398
2.756
2.717
3.082
3.486
3.616
3.589
4.057
3.866
4.179
1.612
3.866
3.537
78
2.175
Enterprise value¥B
1.063
1.093
1.070
0.999
1.105
1.208
1.363
1.387
1.470
1.710
0.246
9.11%
5.23%
26
2.352
LT debt¥B
1.703
1.513
1.403
1.397
1.229
1.075
0.937
0.839
0.916
0.837
0.232
(7.39%)
(7.30%)
47
Revenue
¥2.552B
2.92%
1.00×
Cost of revenue
¥1.455B
2.96%
1.00×
Operating expenses
¥549.2M
2.63%
0.97×
Property and equipment
13.73%
Spread over hurdle
17.46%