5.248
Revenue¥B
36.70
37.84
39.52
41.05
43.58
45.29
48.24
49.76
51.39
54.10
5.671
4.42%
4.40%
21
17.39
Revenue growth%
12.28
10.42
11.71
10.32
7.39
4.43
5.13
3.74
6.27
5.98
8.43
5.13
6.83
95
24.26
Gross margin%
26.05
23.36
20.88
18.62
18.17
16.93
15.80
17.56
16.69
13.96
29.56
16.69
17.86
37
3.82
Operating margin%
20.59
23.51
24.69
26.75
29.68
32.18
32.38
35.26
32.57
31.02
21.37
32.38
30.35
14
22.06
Net margin%
7.16
5.53
4.04
6.81
6.19
4.54
3.28
2.28
2.50
0.40
2.04
2.50
4.29
90
33.07
P/E ratio (avg)x
24.16
23.75
23.85
26.27
29.00
26.07
27.05
29.57
27.99
29.71
16.31
27.99
26.66
78
37.51
EV/EBITx
42.15
43.57
51.11
56.93
67.49
73.97
84.31
98.41
100.4
113.1
32.94
98.41
70.73
33
29.74
FCF yield (avg)%
28.52
27.50
27.15
28.64
31.02
31.23
34.07
36.30
34.11
33.12
27.43
34.07
31.13
88
3.02
FCF margin%
14.68
15.17
17.98
20.30
18.96
21.25
19.28
20.65
18.69
18.40
7.07
19.28
18.82
13
0.993
FCF / Net incomex
1.089
1.176
1.215
1.126
1.134
1.247
1.243
1.336
1.264
1.160
0.377
1.247
1.196
58
15.96
ROIC%
9.74
8.74
9.22
10.11
12.65
12.03
10.53
11.70
10.09
12.39
6.02
11.70
10.32
32
27.18
Return on equity%
21.79
22.19
23.86
22.52
21.14
21.69
19.71
19.73
21.45
23.32
7.81
21.45
21.74
57
22.99
Return on assets%
23.50
20.58
22.08
19.80
17.24
17.52
14.64
16.56
18.25
20.93
24.84
17.52
19.03
66
4,533
EPS¥
6,027
6,461
7,318
7,064
7,805
9,196
9,562
9,250
9,885
10,441
4,798
5.99%
7.42%
—
9.35
EPS growth%
3.67
5.99
7.32
7.67
7.01
7.13
8.96
9.62
7.09
7.29
15.75
7.29
7.21
17
4,069
Bookvalue per sh¥
4,466
4,898
5,376
5,877
6,602
6,505
6,629
6,232
6,979
7,491
1,587
2.56%
4.30%
—
2,603
FCF per share¥
2,955
2,681
2,396
2,164
2,062
2,071
1,994
1,970
1,941
1,786
2,498
(2.83%)
(4.73%)
—
3,213
Dividend per sh¥
4,832
5,505
5,803
6,553
6,875
7,465
7,421
6,997
7,912
9,002
1,631
5.54%
7.61%
—
2.07
Div yield (avg)%
16.01
14.19
14.57
12.50
11.22
12.94
12.45
14.49
11.96
11.61
3.25
12.45
12.72
44
16.16
Payout ratio%
5.81
4.31
1.41
0.82
0.40
0.40
0.40
2.87
4.99
6.80
29.38
2.87
2.14
63
8.736
Shares (diluted)M
16.49
18.47
18.81
18.52
20.80
23.33
23.40
24.92
24.20
27.67
8.817
5.87%
7.15%
59
14.52
Buyback yield%
10.43
12.14
11.53
9.48
9.13
8.60
9.08
11.63
10.77
8.92
13.73
9.08
9.96
58
1.688
D/E ratiox
1.683
1.727
1.673
1.543
1.430
1.259
1.159
1.137
1.181
1.116
1.467
1.159
1.344
43
5.554
Enterprise value¥B
32.01
34.62
33.77
32.48
30.53
31.24
27.57
24.24
21.61
20.17
48.02
(7.96%)
(4.21%)
83
16.42
LT debt¥B
15.55
17.16
20.20
20.97
24.52
24.83
24.76
28.10
28.20
32.88
51.42
6.04%
8.29%
60
Revenue
¥54.10B
4.40%
1.00×
Cost of revenue
¥37.87B
4.40%
1.00×
Operating expenses
¥6.416B
3.16%
0.89×
Property and equipment
18.86%
Spread over hurdle
10.10%