1.917
Revenue¥B
6.775
6.902
7.016
6.961
6.855
6.742
6.747
6.652
6.760
6.884
2.075
0.08%
0.22%
46
2.32
Revenue growth%
15.35
15.58
17.89
17.02
14.72
14.27
14.68
17.16
16.36
17.14
25.49
16.36
15.97
53
15.23
Gross margin%
10.33
10.92
13.69
12.10
13.61
13.95
13.39
14.03
11.47
12.92
23.22
13.39
13.15
26
9.55
Operating margin%
14.06
12.19
13.03
12.49
14.84
15.35
13.70
14.62
17.00
15.90
27.29
15.35
14.34
45
4.21
Net margin%
9.91
12.88
14.31
11.43
8.74
8.99
7.03
9.37
6.93
8.68
17.63
8.68
9.18
31
24.79
P/E ratio (avg)x
6.341
6.894
6.209
5.579
5.987
6.143
5.960
5.417
5.073
4.868
21.99
5.417
5.973
85
24.94
EV/EBITx
18.07
19.81
20.50
20.55
20.29
22.32
21.78
21.80
25.75
28.70
36.72
22.32
21.17
88
5.98
FCF yield (avg)%
28.21
30.51
31.90
31.62
34.29
32.68
32.30
31.22
33.67
34.90
14.72
32.68
32.10
63
12.35
FCF margin%
23.85
23.41
20.88
19.52
21.01
18.52
17.52
16.46
18.28
20.02
6.35
18.28
19.77
63
1.674
FCF / Net incomex
0.338
0.358
0.369
0.328
0.326
0.299
0.305
0.331
0.340
0.366
1.075
0.331
0.335
92
25.71
ROIC%
18.94
17.36
18.40
19.03
18.60
16.64
19.06
17.04
15.31
13.27
18.52
16.64
17.88
69
28.90
Return on equity%
20.42
20.46
20.28
20.61
22.93
22.12
19.52
18.50
16.47
17.85
7.91
18.50
20.35
69
26.35
Return on assets%
14.36
16.83
14.37
14.41
13.68
11.26
11.32
14.10
12.10
12.67
23.99
12.10
13.89
59
0.28
EPS¥
1.31
1.23
1.32
1.45
1.33
1.49
1.48
1.61
1.48
1.46
0.29
1.89%
0.27%
—
14.19
EPS growth%
8.42
5.52
6.76
9.60
8.03
10.35
11.88
10.04
10.87
10.67
9.15
10.67
9.82
51
1.30
Bookvalue per sh¥
1.44
1.41
1.46
1.46
1.41
1.43
1.51
1.65
1.92
2.16
0.80
8.84%
4.22%
—
0.48
FCF per share¥
1.59
1.37
1.35
1.43
1.49
1.49
1.53
1.48
1.43
1.26
0.98
(3.31%)
(2.67%)
—
0.62
Dividend per sh¥
0.66
0.73
0.75
0.81
0.82
0.88
1.00
1.07
1.18
1.08
1.29
5.50%
5.98%
—
23.95
Div yield (avg)%
28.62
28.96
29.49
29.88
30.62
31.49
28.76
30.84
28.50
29.62
20.57
29.62
29.56
93
18.86
Payout ratio%
11.74
14.42
13.65
12.25
10.58
7.61
8.38
9.65
9.20
11.82
4.80
9.20
11.16
85
2.290
Shares (diluted)B
3.585
4.204
4.655
5.471
6.461
6.530
6.376
7.528
8.170
8.226
2.279
4.95%
9.65%
54
8.10
Buyback yield%
11.39
9.26
7.52
5.92
7.55
9.59
12.54
14.17
12.27
11.38
28.75
12.27
10.48
35
0.835
D/E ratiox
1.680
1.809
2.071
2.065
2.376
2.725
3.066
2.879
2.698
2.986
0.452
2.879
2.537
52
5.080
Enterprise value¥B
5.564
6.332
5.896
5.484
5.524
6.206
5.678
5.659
5.501
5.030
1.607
(1.86%)
(0.67%)
62
3.182
LT debt¥B
0.696
0.617
0.569
0.589
0.625
0.670
0.714
0.655
0.716
0.786
4.911
4.70%
1.74%
56
Revenue
¥6.884B
0.22%
1.00×
Cost of revenue
¥3.521B
0.35%
1.01×
Operating expenses
¥1.479B
0.04%
0.98×
Property and equipment
18.65%
Goodwill & intangibles
16.88%
Spread over hurdle
13.80%