1.145
Revenue¥B
6.456
7.064
7.717
8.333
9.133
9.613
10.16
10.95
11.67
12.37
1.190
6.25%
7.59%
10
7.31
Revenue growth%
3.18
2.86
3.75
6.42
3.45
2.77
3.47
3.58
6.41
3.99
24.49
3.58
3.53
70
19.48
Gross margin%
8.64
11.56
13.86
12.25
12.90
13.55
11.54
10.72
8.81
6.40
17.69
10.72
11.55
76
27.85
Operating margin%
8.81
7.96
9.34
9.31
9.60
7.21
9.97
10.16
8.01
9.86
14.63
9.86
9.33
41
27.81
Net margin%
25.80
28.23
31.04
29.78
31.01
33.35
34.60
34.00
34.60
32.36
11.68
34.00
31.70
55
10.31
P/E ratio (avg)x
36.45
37.55
35.00
35.82
34.77
36.23
34.43
36.32
35.34
32.34
30.61
35.34
35.58
67
27.73
EV/EBITx
13.50
13.01
12.45
14.30
13.49
12.80
13.74
12.64
14.47
14.83
31.08
13.74
13.49
14
15.04
FCF yield (avg)%
12.39
14.21
13.98
14.67
14.96
12.10
14.18
16.09
15.90
15.01
5.49
15.01
14.44
76
29.66
FCF margin%
27.80
28.03
31.01
31.10
31.36
30.33
31.42
28.94
29.84
28.32
29.51
29.84
30.08
17
1.259
FCF / Net incomex
1.190
1.256
1.250
1.139
1.030
1.101
1.059
0.988
1.005
0.886
1.797
1.005
1.080
74
18.22
ROIC%
23.64
25.26
27.68
28.88
31.06
33.70
35.61
34.42
36.41
34.01
8.84
34.42
32.38
25
5.90
Return on equity%
15.47
15.23
13.74
16.33
13.53
16.23
16.55
18.82
18.20
18.33
20.02
18.20
16.28
73
19.32
Return on assets%
1.54
3.44
3.75
1.55
0.63
0.40
3.38
0.77
2.79
0.61
10.50
0.77
1.55
33
2.19
EPS¥
0.97
0.89
0.95
0.98
0.96
1.00
0.99
0.90
0.91
0.89
2.38
(1.40%)
(1.83%)
—
20.50
EPS growth%
17.65
20.17
20.43
21.06
19.07
17.00
15.16
13.82
12.99
11.20
24.46
13.82
17.32
30
1.88
Bookvalue per sh¥
1.59
1.58
1.80
1.92
2.12
2.35
2.58
2.47
2.83
2.98
1.45
7.07%
6.70%
—
1.18
FCF per share¥
0.43
0.47
0.48
0.42
0.37
0.35
0.36
0.35
0.34
0.34
1.61
(1.94%)
(2.93%)
—
0.52
Dividend per sh¥
1.63
1.62
1.60
1.73
1.57
1.43
1.25
1.15
1.07
1.00
1.83
(8.56%)
(5.26%)
—
9.67
Div yield (avg)%
19.14
16.27
14.21
17.09
15.78
13.60
13.88
15.03
15.29
17.91
19.75
15.03
15.53
39
27.49
Payout ratio%
14.63
15.90
18.40
18.98
18.59
20.11
19.01
21.73
23.88
23.93
21.31
21.73
19.00
87
1.609
Shares (diluted)B
1.423
1.511
1.344
1.427
1.443
1.277
1.224
1.331
1.209
1.075
1.640
(5.71%)
(3.43%)
86
22.91
Buyback yield%
29.21
30.83
29.98
28.11
29.21
26.77
25.75
25.08
25.36
24.51
8.96
25.36
27.44
92
0.931
D/E ratiox
1.509
1.689
1.832
1.835
1.907
1.918
1.780
2.050
2.315
2.637
1.722
2.050
1.871
40
3.365
Enterprise value¥B
3.637
4.042
3.865
3.802
3.848
3.835
3.875
3.870
3.801
3.971
4.038
0.63%
0.64%
24
3.831
LT debt¥B
1.453
1.429
1.438
1.385
1.282
1.218
1.155
0.982
0.921
0.914
8.657
(6.55%)
(5.05%)
17
Revenue
¥12.37B
7.59%
1.00×
Cost of revenue
¥7.223B
7.35%
0.98×
Operating expenses
¥2.415B
7.94%
1.03×
Goodwill & intangibles
19.21%
Property and equipment
16.58%
Spread over hurdle
42.65%