5.968
Revenue¥B
5.848
6.069
6.346
6.398
6.647
6.817
7.113
7.260
7.599
7.900
6.190
3.51%
3.21%
63
2.53
Revenue growth%
29.25
30.19
28.22
27.96
26.47
24.18
22.93
22.87
25.55
24.88
8.30
24.18
26.01
51
29.89
Gross margin%
21.66
22.32
22.17
19.22
22.04
20.82
21.87
19.68
21.21
20.40
28.33
20.82
21.43
80
2.59
Operating margin%
0.40
2.69
3.08
4.92
3.52
5.76
4.95
3.56
2.62
0.40
9.05
3.56
3.30
93
20.33
Net margin%
4.02
2.11
0.40
0.40
3.35
0.94
0.40
0.40
0.79
2.58
20.35
0.79
0.86
90
7.247
P/E ratio (avg)x
23.96
26.84
29.58
34.50
37.15
42.23
50.10
49.32
48.40
46.38
6.068
48.40
39.69
7
36.94
EV/EBITx
25.03
23.25
26.06
25.41
24.19
22.43
21.59
22.44
20.66
22.66
11.24
22.43
22.96
47
16.20
FCF yield (avg)%
8.85
10.92
12.34
12.52
13.78
11.28
8.54
6.51
6.30
4.44
18.94
6.51
9.88
65
16.48
FCF margin%
10.96
12.60
15.48
15.53
14.11
11.25
11.71
12.63
12.97
11.92
12.43
11.92
12.62
74
0.857
FCF / Net incomex
1.789
1.788
1.658
1.573
1.664
1.566
1.552
1.703
1.568
1.486
0.918
1.566
1.615
27
12.03
ROIC%
11.04
8.28
9.86
9.32
11.58
14.57
15.03
12.98
13.40
16.30
14.89
14.57
12.28
43
24.18
Return on equity%
32.95
34.25
37.16
40.13
39.71
40.11
42.85
42.65
44.89
44.78
15.51
42.85
40.12
20
22.30
Return on assets%
14.87
12.64
14.42
14.48
16.94
14.27
16.09
14.12
14.80
13.82
25.61
14.27
14.45
22
58.93
EPS¥
30.86
30.07
30.92
26.78
24.75
22.49
22.51
24.37
23.36
21.21
64.66
(3.04%)
(5.16%)
—
28.22
EPS growth%
25.92
27.81
29.02
30.98
33.30
32.48
33.10
34.85
34.71
35.84
7.21
34.71
32.79
19
13.20
Bookvalue per sh¥
63.35
66.47
77.07
85.91
80.95
86.64
84.10
88.55
97.70
107.72
59.84
5.88%
7.09%
—
39.16
FCF per share¥
50.35
52.75
51.59
48.88
50.15
55.18
55.53
56.96
58.68
56.31
14.36
2.34%
1.07%
—
63.01
Dividend per sh¥
73.08
85.58
85.08
95.43
93.65
95.38
110.65
106.04
116.44
112.24
48.34
3.69%
4.33%
—
12.68
Div yield (avg)%
15.94
18.52
18.75
16.49
17.51
16.28
16.02
15.35
17.89
15.85
24.07
16.02
16.39
93
9.48
Payout ratio%
0.93
0.40
3.36
3.85
1.49
4.02
2.82
3.10
0.91
0.61
25.54
2.82
2.15
32
39.47
Shares (diluted)M
61.68
67.17
68.52
66.39
71.83
77.58
83.58
86.25
87.11
95.79
38.89
5.93%
5.29%
87
20.54
Buyback yield%
10.39
9.47
12.06
9.93
8.04
10.36
9.42
10.54
10.83
11.73
18.30
10.54
10.38
11
0.436
D/E ratiox
0.301
0.356
0.364
0.378
0.366
0.421
0.479
0.496
0.581
0.658
0.375
0.496
0.400
31
4.680
Enterprise value¥B
3.266
3.148
2.922
3.360
3.644
3.372
3.381
3.109
3.132
3.173
4.637
(2.73%)
(0.69%)
64
4.090
LT debt¥B
5.890
6.840
7.251
8.189
8.539
9.046
10.54
12.36
13.76
15.92
4.143
13.26%
10.20%
34
Revenue
¥7.900B
3.21%
1.00×
Cost of revenue
¥4.189B
3.46%
1.02×
Operating expenses
¥1.778B
2.90%
0.97×
Property and equipment
16.53%
Spread over hurdle
27.70%