0.572
Revenue¥B
1.042
1.068
1.080
1.072
1.100
1.084
1.089
1.068
1.061
1.055
0.595
(0.82%)
0.22%
7
6.50
Revenue growth%
15.12
12.77
11.83
14.40
16.37
19.09
17.30
15.83
15.23
15.91
15.29
15.91
15.53
63
21.24
Gross margin%
3.57
1.62
0.40
3.03
5.55
8.33
8.96
6.44
5.73
5.76
22.64
6.44
5.64
79
25.07
Operating margin%
17.64
16.20
17.18
17.71
16.30
17.14
19.35
18.14
19.45
18.66
7.03
18.66
17.68
79
17.31
Net margin%
32.98
30.47
31.34
31.83
31.30
29.47
27.91
30.11
31.77
31.56
29.73
30.11
31.32
50
18.14
P/E ratio (avg)x
49.39
52.88
60.97
70.64
81.11
96.04
98.17
98.68
104.0
119.6
29.06
98.68
88.57
51
10.55
EV/EBITx
23.23
24.26
25.72
29.21
28.15
28.85
30.75
30.86
30.57
29.68
32.91
30.57
29.03
67
25.85
FCF yield (avg)%
22.44
21.35
19.64
19.44
17.06
15.73
17.24
14.75
13.35
13.75
16.49
14.75
17.15
77
27.76
FCF margin%
22.97
24.14
21.92
24.25
24.18
22.09
23.61
23.57
24.06
26.53
16.19
23.61
23.84
94
1.778
FCF / Net incomex
1.886
2.047
2.291
2.649
3.075
3.542
3.436
3.401
3.866
4.458
0.397
3.542
3.238
69
25.18
ROIC%
25.68
28.66
28.81
27.73
28.95
29.41
31.49
29.58
28.30
29.45
23.87
29.45
28.88
14
10.02
Return on equity%
3.94
6.33
5.03
6.15
4.60
6.63
8.34
10.76
8.91
7.21
21.62
8.34
6.48
18
23.86
Return on assets%
24.47
26.99
28.80
28.04
28.03
26.07
24.72
27.35
28.55
29.15
12.11
27.35
27.69
80
1.56
EPS¥
9.38
10.77
10.74
12.45
14.49
16.47
17.73
18.91
19.66
19.29
1.60
5.88%
8.07%
—
8.73
EPS growth%
0.40
0.40
2.65
3.76
1.26
0.40
0.89
0.40
0.40
0.62
28.40
0.40
0.51
82
4.44
Bookvalue per sh¥
8.71
9.77
10.01
9.94
9.73
9.45
10.18
11.19
11.09
9.86
6.87
0.28%
0.26%
—
6.57
FCF per share¥
3.63
3.63
3.28
2.94
2.67
2.91
3.20
3.55
3.60
3.33
4.66
4.50%
(1.62%)
—
7.19
Dividend per sh¥
2.70
2.90
2.74
2.88
2.66
2.88
2.91
2.65
2.39
2.53
4.78
(0.99%)
(0.24%)
—
13.68
Div yield (avg)%
8.76
6.18
7.34
6.45
6.58
5.46
8.42
6.86
7.19
4.51
28.97
6.86
6.72
22
21.11
Payout ratio%
13.67
16.39
17.47
19.22
20.50
19.33
16.47
16.65
13.85
12.60
7.34
16.47
16.56
71
59.74
Shares (diluted)M
36.60
34.86
34.19
31.11
29.25
28.59
30.24
29.12
30.75
30.54
60.30
0.86%
(2.21%)
78
20.08
Buyback yield%
30.49
30.32
30.86
28.62
28.61
31.25
29.59
26.86
25.84
26.63
4.18
26.86
29.10
7
1.396
D/E ratiox
2.215
2.234
2.331
2.270
2.109
2.341
2.534
2.285
2.354
2.281
1.722
2.341
2.283
74
377.3
Enterprise value¥M
28.36
30.09
30.32
32.42
33.84
36.23
33.40
34.15
36.30
33.00
376.9
(0.50%)
1.58%
88
385.2
LT debt¥M
158.0
191.2
206.8
235.9
269.9
281.7
314.6
379.3
378.0
441.7
894.2
10.35%
10.52%
13
Revenue
¥1.055B
0.22%
1.00×
Cost of revenue
¥468.5M
0.42%
1.02×
Operating expenses
¥234.3M
0.26%
1.00×
Cash and investments
22.18%
Property and equipment
15.25%
Goodwill & intangibles
14.90%
Spread over hurdle
34.36%