2.757
Revenue¥B
2.991
3.179
3.432
3.542
3.815
3.944
4.249
4.546
4.725
5.011
2.904
5.61%
5.78%
49
17.50
Revenue growth%
14.52
16.02
14.23
14.14
16.92
15.96
13.50
14.91
15.59
15.16
22.99
15.16
15.04
13
28.94
Gross margin%
29.40
29.64
27.94
26.06
29.04
30.00
32.50
34.11
32.30
35.19
18.89
32.50
29.82
62
23.14
Operating margin%
24.21
23.32
23.14
26.09
26.05
28.37
28.44
27.17
26.67
27.35
27.81
27.35
26.38
65
14.50
Net margin%
10.10
9.68
11.85
13.94
11.47
11.84
14.68
13.96
15.13
16.96
18.52
14.68
12.89
30
21.17
P/E ratio (avg)x
7.617
8.127
7.857
8.275
8.293
9.429
9.479
10.73
11.25
10.75
7.577
10.73
8.861
41
8.786
EV/EBITx
26.29
30.01
30.60
33.52
32.30
30.50
31.36
34.23
38.73
39.31
29.30
34.23
31.83
85
16.99
FCF yield (avg)%
2.44
1.34
0.89
0.40
0.40
0.40
0.40
1.53
0.40
0.40
12.79
0.40
0.40
76
19.41
FCF margin%
14.30
13.23
12.61
14.89
16.44
19.13
17.74
20.33
18.55
17.37
21.94
18.55
16.91
7
0.478
FCF / Net incomex
1.876
1.859
1.948
1.847
1.774
2.071
2.032
2.094
2.328
2.424
1.021
2.094
1.990
36
17.07
ROIC%
7.47
9.51
7.94
9.50
8.65
10.73
10.22
9.75
7.99
10.51
5.41
10.22
9.50
7
14.21
Return on equity%
3.84
4.54
6.76
7.14
9.94
12.59
9.72
8.45
10.22
8.55
22.32
9.72
8.50
82
8.19
Return on assets%
23.39
25.22
26.62
27.76
30.55
30.54
28.37
28.11
30.60
33.41
8.11
30.54
28.24
93
32.75
EPS¥
11.98
13.23
14.43
14.85
14.38
13.26
12.65
12.97
14.03
12.65
35.03
(2.53%)
1.66%
—
9.70
EPS growth%
24.36
25.90
24.95
25.48
24.95
24.28
25.59
26.69
26.34
26.70
21.13
26.34
25.53
81
9.24
Bookvalue per sh¥
10.89
10.28
10.51
12.02
12.69
12.76
11.92
11.64
12.63
13.69
28.82
1.54%
2.93%
—
33.21
FCF per share¥
46.98
47.55
56.28
55.76
61.27
61.76
70.71
71.08
70.73
72.51
23.53
3.42%
5.73%
—
20.40
Dividend per sh¥
21.75
24.98
27.58
27.52
29.72
27.99
31.99
30.25
29.00
31.10
14.00
0.91%
4.05%
—
10.38
Div yield (avg)%
5.57
6.32
4.57
6.40
7.97
10.20
7.56
6.43
6.56
4.47
14.69
6.56
6.41
48
13.42
Payout ratio%
20.36
20.98
19.27
16.81
18.40
18.53
21.36
24.03
22.84
25.36
29.50
22.84
20.67
47
69.64
Shares (diluted)M
67.23
73.50
73.06
63.16
67.92
73.89
76.12
74.11
67.16
70.98
66.83
0.89%
1.48%
41
15.02
Buyback yield%
16.00
13.43
11.84
13.47
11.21
14.08
14.31
11.87
8.94
6.90
22.38
11.87
12.65
87
0.691
D/E ratiox
1.159
1.190
1.212
1.176
1.245
1.250
1.354
1.544
1.775
1.719
1.780
1.544
1.247
14
1.313
Enterprise value¥B
3.643
3.949
4.218
4.248
4.239
4.209
3.881
4.122
4.115
4.257
3.008
0.09%
2.62%
13
2.700
LT debt¥B
0.229
0.238
0.228
0.236
0.226
0.213
0.236
0.236
0.235
0.223
2.169
(0.26%)
0.15%
46
Revenue
¥5.011B
5.78%
1.00×
Cost of revenue
¥2.392B
6.27%
1.05×
Operating expenses
¥911.9M
5.30%
0.96×
Property and equipment
14.99%
Spread over hurdle
23.73%