0.869
Revenue¥B
4.590
4.732
4.872
5.046
5.202
5.434
5.486
5.532
5.639
5.829
0.950
2.30%
2.44%
64
26.11
Revenue growth%
16.99
18.95
18.97
17.79
15.63
14.00
16.50
18.45
17.88
17.75
27.29
17.75
17.77
60
16.80
Gross margin%
25.78
23.93
21.07
21.98
19.96
17.50
16.60
19.34
19.13
20.14
15.68
19.13
20.05
67
18.58
Operating margin%
23.23
25.68
22.76
22.08
19.50
22.19
20.32
20.29
18.65
19.68
9.46
20.29
21.20
32
17.87
Net margin%
22.82
19.87
19.69
21.44
19.34
18.18
19.49
18.54
17.70
15.34
22.88
18.18
19.42
45
31.16
P/E ratio (avg)x
46.30
45.61
52.96
53.22
54.90
62.30
60.44
61.47
59.84
56.96
14.34
60.44
55.93
44
7.500
EV/EBITx
23.11
20.29
18.74
15.97
14.02
12.94
13.26
11.47
9.665
8.992
12.72
11.47
13.64
85
17.92
FCF yield (avg)%
17.82
20.57
21.88
20.97
21.14
23.39
23.13
25.01
23.05
21.90
28.01
23.13
21.89
14
29.63
FCF margin%
23.17
25.79
28.13
27.86
30.49
28.24
26.88
28.56
29.67
29.51
5.62
28.56
28.19
70
0.106
FCF / Net incomex
0.426
0.426
0.416
0.429
0.423
0.425
0.398
0.424
0.394
0.405
1.689
0.405
0.423
68
8.52
ROIC%
6.27
4.38
5.56
5.51
6.38
7.17
7.83
8.09
9.60
11.54
25.17
8.09
6.78
29
4.39
Return on equity%
1.00
0.99
1.80
2.59
2.05
4.72
2.78
0.40
1.45
3.91
4.23
2.78
1.92
11
7.86
Return on assets%
24.04
25.64
24.85
25.59
22.69
22.59
24.76
26.88
29.87
31.31
17.29
26.88
25.22
48
42.13
EPS¥
36.37
40.20
37.50
40.54
41.95
39.42
43.84
40.77
43.19
44.31
45.18
1.10%
2.57%
—
16.76
EPS growth%
0.40
3.04
1.28
0.40
0.86
0.40
0.40
0.40
2.45
0.75
24.07
0.40
0.57
31
42.47
Bookvalue per sh¥
64.95
69.37
82.31
80.42
81.12
91.83
95.18
99.63
115.90
120.01
20.79
8.15%
7.55%
—
33.41
FCF per share¥
32.48
35.55
34.86
40.99
43.94
51.35
52.47
50.21
57.39
56.81
20.31
5.27%
5.33%
—
49.39
Dividend per sh¥
18.41
20.50
19.49
19.42
20.48
21.54
24.87
28.26
30.27
28.05
43.57
6.49%
4.55%
—
5.24
Div yield (avg)%
4.50
4.65
2.60
3.58
1.98
0.40
0.40
3.32
5.57
3.59
8.67
3.32
3.45
95
20.01
Payout ratio%
9.53
7.67
6.90
4.91
5.04
2.06
0.40
0.40
3.15
2.85
20.79
2.06
4.03
83
16.99
Shares (diluted)M
22.80
25.30
25.92
28.12
25.62
24.61
27.05
28.65
32.02
34.83
16.52
6.34%
4.47%
13
24.21
Buyback yield%
20.61
18.12
21.11
19.91
16.91
17.84
19.93
21.80
23.25
20.96
26.76
20.96
20.27
94
1.790
D/E ratiox
1.390
1.457
1.602
1.443
1.325
1.409
1.322
1.377
1.447
1.356
0.213
1.377
1.400
18
4.647
Enterprise value¥B
2.472
2.398
2.179
2.332
2.247
2.385
2.440
2.589
2.589
2.532
0.548
2.42%
(0.79%)
10
0.898
LT debt¥B
3.464
3.427
3.736
4.090
3.681
3.331
3.053
3.265
3.210
3.235
2.537
(2.55%)
0.08%
87
Revenue
¥5.829B
2.44%
1.00×
Cost of revenue
¥3.050B
2.38%
0.99×
Operating expenses
¥759.7M
2.16%
0.97×
Property and equipment
16.08%
Spread over hurdle
10.30%