3.036
Revenue¥B
8.167
8.528
8.985
9.373
9.672
9.841
9.962
10.32
10.55
10.78
3.354
2.19%
3.03%
9
9.28
Revenue growth%
18.01
16.27
16.02
17.63
20.30
22.79
22.85
22.55
22.11
23.10
15.88
22.79
21.20
59
15.93
Gross margin%
7.74
6.16
5.90
4.94
7.72
7.00
6.73
8.53
9.40
10.59
11.16
8.53
7.36
78
3.44
Operating margin%
25.43
26.09
27.19
24.49
26.26
28.79
31.46
33.26
31.54
33.17
29.59
31.54
27.99
40
12.46
Net margin%
0.76
0.40
0.54
0.86
2.31
1.33
0.83
0.40
3.12
3.25
21.73
1.33
0.85
55
29.72
P/E ratio (avg)x
25.88
26.72
29.55
29.95
27.83
28.94
29.35
29.40
31.29
35.06
6.068
29.40
29.38
38
31.80
EV/EBITx
10.13
10.89
9.362
9.921
9.000
8.408
7.647
7.022
6.834
6.583
29.44
7.022
8.704
66
17.06
FCF yield (avg)%
30.22
30.27
29.60
28.56
31.13
28.82
28.11
26.41
28.32
30.74
20.92
28.32
29.21
78
2.27
FCF margin%
13.67
14.66
14.45
13.51
15.05
13.07
12.71
9.88
11.16
13.68
29.08
12.71
13.59
47
0.736
FCF / Net incomex
0.940
1.006
1.020
0.938
0.840
0.908
0.923
0.937
0.954
0.886
1.177
0.923
0.937
17
20.10
ROIC%
26.54
28.53
28.69
30.94
30.12
31.25
29.67
29.74
28.11
28.57
27.45
29.67
29.18
59
24.57
Return on equity%
14.85
15.23
15.29
17.76
19.62
17.96
18.41
15.75
17.78
19.59
7.56
17.96
17.77
65
23.26
Return on assets%
3.18
4.02
1.27
2.38
0.88
2.76
5.31
7.32
5.80
6.94
22.32
5.80
3.60
6
8.94
EPS¥
9.98
11.10
12.49
12.35
12.11
11.80
12.28
12.05
11.71
12.58
9.88
0.75%
2.37%
—
6.21
EPS growth%
17.83
19.03
20.66
22.18
21.87
20.81
18.87
21.42
20.63
19.60
12.35
20.63
20.64
61
8.66
Bookvalue per sh¥
11.78
12.85
12.09
13.17
14.31
13.71
13.80
13.32
12.29
11.64
1.75
(4.05%)
0.45%
—
5.13
FCF per share¥
1.94
2.04
1.80
1.71
1.51
1.44
1.49
1.46
1.40
1.36
5.26
(1.98%)
(3.31%)
—
3.09
Dividend per sh¥
4.47
5.32
6.28
6.30
6.59
7.90
8.86
10.20
11.98
13.80
1.57
15.91%
12.63%
—
21.01
Div yield (avg)%
11.13
10.75
9.83
10.04
7.10
8.73
9.28
9.13
8.35
6.13
6.71
8.73
9.21
13
5.77
Payout ratio%
24.17
26.41
23.66
24.33
25.44
24.86
27.64
30.12
32.68
34.31
19.69
30.12
25.92
53
0.487
Shares (diluted)B
0.686
0.794
0.755
0.768
0.871
0.904
0.950
0.940
1.038
1.204
0.490
6.68%
6.34%
27
22.79
Buyback yield%
11.84
14.81
14.86
15.24
12.67
13.65
11.49
9.25
9.89
12.72
18.95
11.49
12.69
71
0.600
D/E ratiox
1.293
1.331
1.364
1.407
1.336
1.488
1.757
1.771
2.059
2.166
1.704
1.771
1.448
28
8.811
Enterprise value¥B
4.825
4.758
4.670
4.354
4.051
4.053
4.204
4.075
3.849
3.981
9.980
(0.35%)
(1.10%)
14
6.659
LT debt¥B
11.37
13.29
13.35
14.27
14.18
14.25
15.02
15.58
17.71
16.91
1.015
3.59%
3.65%
70
Revenue
¥10.78B
3.03%
1.00×
Cost of revenue
¥6.125B
3.00%
1.00×
Operating expenses
¥2.113B
3.57%
1.05×
Cash and investments
18.04%
Property and equipment
16.52%
Spread over hurdle
23.43%