6.587
Revenue¥B
3.920
4.298
4.618
5.020
5.510
5.995
6.380
6.911
7.597
8.122
7.305
8.07%
8.15%
62
13.97
Revenue growth%
21.55
23.39
22.54
22.10
23.66
23.36
23.93
22.71
25.40
23.00
20.25
23.36
23.18
52
28.01
Gross margin%
16.56
14.40
14.16
14.13
16.17
13.95
15.87
15.67
15.42
17.11
4.31
15.67
15.55
38
4.74
Operating margin%
19.50
20.74
22.85
24.82
25.05
23.98
23.12
25.81
26.60
24.33
19.34
24.33
24.15
45
19.80
Net margin%
8.91
6.77
7.72
7.73
4.82
3.27
4.66
2.89
1.17
0.96
28.49
2.89
4.74
11
13.17
P/E ratio (avg)x
36.00
32.35
35.32
32.27
31.80
34.31
35.12
36.70
38.84
34.48
28.36
35.12
34.80
41
20.61
EV/EBITx
57.14
66.76
80.82
95.26
100.0
99.74
114.0
134.0
148.6
163.0
17.29
134.0
99.87
40
22.69
FCF yield (avg)%
0.43
2.89
4.65
5.26
3.66
5.91
4.04
2.22
1.02
0.40
27.20
2.22
3.27
28
22.93
FCF margin%
5.60
6.04
4.29
6.46
3.71
1.03
0.44
3.11
2.54
4.06
7.19
2.54
3.88
61
1.719
FCF / Net incomex
0.945
1.004
0.964
1.109
1.134
1.187
1.177
1.216
1.397
1.345
1.156
1.216
1.156
10
22.06
ROIC%
8.12
5.22
2.95
4.96
3.95
2.09
0.89
3.65
5.99
3.63
15.39
3.63
3.80
44
9.12
Return on equity%
18.29
17.01
16.86
18.68
19.82
21.62
23.75
22.85
23.52
23.49
20.87
23.49
20.72
44
5.65
Return on assets%
5.89
5.61
3.57
5.99
8.24
8.91
11.45
9.31
6.86
9.74
15.83
9.31
7.55
92
139.75
EPS¥
93.08
83.91
80.78
84.63
91.18
92.61
82.37
83.37
81.89
78.57
155.28
(2.93%)
(2.49%)
—
8.20
EPS growth%
13.41
12.97
11.10
9.03
9.28
11.17
11.85
11.07
11.01
10.85
18.86
11.07
11.08
46
157.16
Bookvalue per sh¥
166.93
157.21
160.14
180.38
176.96
177.12
174.99
176.10
181.17
172.13
133.10
(0.55%)
0.13%
—
142.10
FCF per share¥
41.34
44.40
46.01
54.44
59.50
69.92
80.85
96.82
99.01
113.29
60.24
13.75%
10.73%
—
125.49
Dividend per sh¥
118.91
113.63
100.46
104.96
103.10
110.09
115.57
117.59
113.78
121.54
118.48
3.35%
(0.02%)
—
24.27
Div yield (avg)%
19.30
19.45
22.34
21.78
21.49
23.58
22.06
21.60
19.55
19.59
6.20
21.60
21.55
50
17.77
Payout ratio%
12.37
13.37
13.76
10.82
11.04
13.50
12.64
12.76
15.44
17.20
28.03
13.50
13.07
71
31.46
Shares (diluted)M
33.51
35.25
35.15
36.83
34.68
31.82
30.56
26.59
24.89
23.14
32.40
(7.77%)
(3.54%)
12
2.59
Buyback yield%
10.60
13.39
10.69
11.55
10.44
11.16
14.01
14.34
14.96
12.48
23.28
14.01
12.02
93
0.698
D/E ratiox
2.737
3.313
3.261
3.573
3.860
4.115
4.425
4.488
4.674
5.098
1.448
4.488
3.988
77
2.293
Enterprise value¥B
5.842
5.349
6.011
6.593
6.130
5.488
5.466
5.598
5.111
5.073
4.683
(3.71%)
(0.85%)
38
5.167
LT debt¥B
3.740
3.913
3.984
4.101
4.098
4.683
5.182
5.660
6.463
6.478
7.071
9.59%
5.99%
63
Revenue
¥8.122B
8.15%
1.00×
Cost of revenue
¥5.488B
7.96%
0.98×
Operating expenses
¥884.7M
8.00%
0.99×
Property and equipment
16.08%
Spread over hurdle
(0.99%)