5.164
Revenue¥B
7.792
8.364
8.920
9.647
10.44
11.30
12.26
12.73
13.30
13.86
5.487
5.83%
6.79%
30
29.66
Revenue growth%
29.87
29.69
27.09
24.32
23.01
22.06
22.91
23.77
21.91
21.84
20.85
22.06
23.39
90
18.18
Gross margin%
7.66
5.46
4.09
1.33
2.20
2.74
3.01
2.58
1.92
3.14
8.13
2.74
2.87
28
25.28
Operating margin%
23.65
26.17
27.81
29.72
27.32
29.84
28.82
29.18
28.85
27.58
16.27
28.85
28.32
91
29.04
Net margin%
2.30
3.53
2.76
1.19
3.62
3.92
2.02
3.00
0.40
3.27
19.52
3.00
2.88
6
6.796
P/E ratio (avg)x
30.23
30.57
33.19
32.10
29.53
32.61
35.11
36.67
36.33
39.30
10.99
36.33
32.90
68
23.62
EV/EBITx
37.58
41.39
42.87
40.15
37.11
37.75
38.59
41.57
39.42
37.58
37.45
38.59
39.01
58
7.53
FCF yield (avg)%
17.46
14.70
15.09
17.86
18.57
16.81
15.41
16.30
19.14
18.28
7.60
16.81
17.14
34
23.22
FCF margin%
15.28
15.18
14.45
13.62
15.05
12.78
12.64
14.42
15.30
16.90
19.30
14.42
14.75
63
0.522
FCF / Net incomex
0.471
0.475
0.412
0.416
0.412
0.402
0.362
0.337
0.364
0.392
0.963
0.364
0.407
32
21.23
ROIC%
18.55
20.66
23.37
20.96
19.19
21.80
23.35
21.98
22.58
19.70
16.31
21.98
21.38
67
24.76
Return on equity%
26.78
26.90
26.94
25.25
22.78
22.86
25.50
23.64
23.36
23.60
16.11
23.60
24.45
40
23.12
Return on assets%
14.43
16.59
15.75
13.48
11.32
12.53
13.02
15.78
15.88
12.95
10.89
13.02
13.95
13
0.58
EPS¥
1.48
1.43
1.58
1.44
1.37
1.21
1.23
1.14
1.06
1.16
0.62
(3.34%)
(2.51%)
—
26.51
EPS growth%
13.08
12.01
10.22
11.66
13.06
11.50
13.75
15.95
18.09
18.65
15.33
15.95
13.07
43
1.39
Bookvalue per sh¥
0.67
0.76
0.79
0.91
1.04
1.20
1.14
1.30
1.44
1.49
1.13
7.45%
9.84%
—
0.73
FCF per share¥
0.31
0.30
0.30
0.33
0.31
0.33
0.32
0.34
0.35
0.35
0.44
2.85%
0.82%
—
1.17
Dividend per sh¥
0.48
0.43
0.46
0.45
0.49
0.46
0.43
0.47
0.48
0.46
0.58
(1.09%)
(1.39%)
—
3.80
Div yield (avg)%
23.33
21.35
22.97
25.04
26.83
24.41
21.92
21.28
21.04
21.12
24.10
21.28
22.45
19
27.38
Payout ratio%
20.66
19.94
20.48
19.30
17.77
15.53
18.42
21.17
23.50
22.00
28.36
21.17
20.21
47
4.409
Shares (diluted)B
3.436
3.689
4.059
4.390
4.800
4.329
4.506
4.799
4.451
4.190
4.497
(2.69%)
1.01%
85
12.90
Buyback yield%
10.76
8.34
8.22
8.28
7.04
5.50
6.39
8.28
9.30
11.05
21.22
8.28
8.28
15
0.632
D/E ratiox
1.354
1.336
1.247
1.356
1.351
1.498
1.439
1.586
1.758
1.692
0.397
1.586
1.397
40
13.10
Enterprise value¥B
3.967
4.112
3.869
3.470
3.230
3.381
3.508
3.462
3.215
2.908
6.401
(2.08%)
(2.71%)
21
12.70
LT debt¥B
20.77
24.26
24.56
23.89
26.67
30.06
33.40
36.96
43.39
42.79
12.12
9.92%
7.34%
44
Revenue
¥13.86B
6.79%
1.00×
Cost of revenue
¥8.301B
6.95%
1.01×
Operating expenses
¥2.480B
6.99%
1.02×
Property and equipment
18.00%
Goodwill & intangibles
17.01%
Spread over hurdle
62.18%