2.525
Revenue¥B
4.576
4.891
5.357
5.821
6.268
6.637
7.217
7.819
8.495
9.161
2.614
7.89%
7.91%
58
29.30
Revenue growth%
26.17
26.83
24.01
24.58
26.57
24.62
25.09
25.35
27.85
26.17
18.29
25.35
25.76
60
29.31
Gross margin%
20.92
19.41
17.11
14.78
16.21
14.34
12.42
12.68
10.40
13.10
5.87
12.68
14.56
85
2.46
Operating margin%
15.70
17.80
16.82
15.42
12.99
12.53
11.44
10.66
9.88
12.39
19.96
11.44
12.76
70
18.47
Net margin%
14.97
16.61
14.34
14.48
12.80
15.49
16.25
13.92
13.96
12.74
5.34
13.96
14.41
12
10.95
P/E ratio (avg)x
13.28
15.20
14.45
16.48
16.11
17.54
18.28
20.57
23.26
22.11
7.409
20.57
17.01
75
21.43
EV/EBITx
27.65
24.92
24.91
23.25
24.32
21.70
19.73
21.95
20.75
19.83
17.56
20.75
22.60
21
27.58
FCF yield (avg)%
25.90
23.42
20.89
18.50
19.46
18.13
18.96
18.19
18.54
16.15
22.27
18.19
18.75
54
13.63
FCF margin%
28.15
28.42
28.29
28.88
29.42
31.00
33.80
33.37
33.62
35.48
23.99
33.62
30.21
39
1.101
FCF / Net incomex
1.051
1.160
1.305
1.416
1.479
1.407
1.408
1.545
1.481
1.536
1.605
1.481
1.412
20
19.94
ROIC%
10.47
10.26
8.46
10.50
9.04
7.09
9.19
11.75
9.80
11.51
23.69
9.80
10.03
59
13.37
Return on equity%
15.37
17.34
19.75
21.72
19.52
20.21
17.44
16.89
18.22
16.91
14.55
17.44
17.83
15
24.45
Return on assets%
25.69
24.06
24.42
23.18
25.52
28.38
31.01
29.19
31.46
33.76
26.69
31.01
27.04
11
0.49
EPS¥
0.86
0.90
0.87
0.98
1.00
1.09
1.23
1.35
1.35
1.49
0.51
8.32%
5.99%
—
13.13
EPS growth%
16.87
18.51
20.73
20.68
21.98
19.63
17.25
18.70
19.62
17.99
6.29
18.70
19.16
40
0.69
Bookvalue per sh¥
0.40
0.38
0.43
0.43
0.42
0.46
0.43
0.46
0.47
0.52
0.59
4.28%
2.54%
—
0.40
FCF per share¥
0.11
0.12
0.12
0.13
0.12
0.13
0.14
0.14
0.14
0.12
0.67
(0.02%)
1.76%
—
0.46
Dividend per sh¥
0.33
0.36
0.35
0.33
0.36
0.40
0.42
0.42
0.45
0.45
0.49
4.83%
3.60%
—
25.05
Div yield (avg)%
29.92
29.18
31.60
30.32
31.02
29.05
28.25
26.39
26.75
28.92
12.90
28.25
29.12
58
26.06
Payout ratio%
12.38
12.20
14.68
16.33
14.10
15.96
16.08
13.09
15.08
17.90
16.04
15.96
14.88
24
4.304
Shares (diluted)B
5.258
5.740
6.262
6.849
7.675
8.186
8.669
10.19
11.43
12.58
4.492
10.39%
8.47%
14
9.84
Buyback yield%
21.89
22.98
25.78
23.93
23.60
20.95
21.89
24.17
26.24
27.19
23.59
24.17
23.76
55
0.211
D/E ratiox
0.642
0.641
0.727
0.811
0.808
0.947
1.000
1.164
1.412
1.516
0.398
1.164
0.879
43
6.319
Enterprise value¥B
7.840
7.489
7.680
8.852
9.374
9.669
9.398
9.755
10.05
9.732
2.624
0.75%
2.35%
91
4.622
LT debt¥B
8.489
9.110
9.651
10.81
12.72
13.25
13.58
15.58
17.75
20.33
6.240
9.84%
10.26%
75
Revenue
¥9.161B
7.91%
1.00×
Cost of revenue
¥6.413B
7.91%
1.00×
Operating expenses
¥1.726B
7.97%
1.01×
Goodwill & intangibles
18.20%
Property and equipment
17.47%
Spread over hurdle
(2.63%)