5.640
Revenue¥B
3.954
4.392
4.730
5.141
5.693
6.058
6.660
7.224
7.877
8.644
5.802
8.71%
9.21%
27
18.97
Revenue growth%
23.25
26.04
26.37
25.30
23.92
22.97
24.73
25.22
24.60
26.97
19.97
24.73
24.97
43
29.51
Gross margin%
25.25
22.40
20.70
21.48
21.44
18.89
19.34
18.21
20.50
18.52
25.14
18.89
20.60
29
28.05
Operating margin%
28.17
29.93
29.46
28.24
29.21
27.52
28.78
29.74
30.26
32.60
16.68
29.74
29.33
95
2.55
Net margin%
17.06
19.44
20.79
23.36
21.68
21.31
20.44
19.57
20.51
20.35
6.20
20.44
20.47
88
37.15
P/E ratio (avg)x
12.97
13.60
14.80
15.09
17.21
17.35
16.93
19.30
19.17
21.45
24.72
19.17
17.07
85
6.113
EV/EBITx
12.68
12.84
15.01
17.09
18.92
21.64
21.63
25.10
26.35
27.17
25.12
25.10
20.27
8
15.07
FCF yield (avg)%
19.46
16.87
17.97
16.85
18.56
20.05
22.01
23.92
21.33
18.59
28.76
21.33
19.02
78
5.59
FCF margin%
4.68
7.09
8.01
7.89
8.99
8.27
6.09
7.80
5.97
7.07
6.82
7.07
7.45
55
0.692
FCF / Net incomex
0.231
0.243
0.259
0.253
0.280
0.305
0.316
0.320
0.312
0.328
1.377
0.316
0.292
7
22.16
ROIC%
24.00
26.58
27.16
27.98
30.90
31.95
30.40
32.82
32.98
34.76
6.45
32.82
30.65
7
26.90
Return on equity%
7.35
4.43
3.92
1.12
0.40
0.40
0.40
2.00
3.37
3.09
19.90
2.00
2.54
41
3.36
Return on assets%
23.08
20.25
17.83
15.86
17.78
15.38
17.74
16.45
16.58
18.10
23.10
16.58
17.76
28
7.30
EPS¥
6.51
5.86
5.17
5.33
5.53
5.18
5.00
4.56
4.24
4.60
7.56
(3.59%)
(3.81%)
—
16.98
EPS growth%
22.85
20.88
19.58
21.10
19.25
19.76
22.45
22.40
21.01
18.20
26.21
21.01
20.95
86
7.17
Bookvalue per sh¥
49.65
51.27
50.22
58.56
60.55
59.87
58.16
61.74
73.81
87.61
23.69
7.67%
6.78%
—
17.42
FCF per share¥
28.76
28.75
27.65
26.35
26.87
26.05
26.36
25.81
24.55
24.24
11.46
(2.04%)
(0.80%)
—
26.24
Dividend per sh¥
24.21
24.30
25.17
24.53
26.36
24.90
25.07
27.26
25.18
24.70
10.22
(1.29%)
1.45%
—
26.45
Div yield (avg)%
16.90
14.41
12.52
14.27
16.56
15.43
17.02
14.35
14.36
13.93
27.94
14.36
14.39
85
9.47
Payout ratio%
12.21
14.89
16.94
18.79
18.86
20.11
20.32
19.07
21.51
24.33
12.21
20.32
18.97
78
245.5
Shares (diluted)M
382.6
384.2
389.8
459.0
518.1
545.7
557.6
638.7
750.4
824.0
243.1
9.72%
9.19%
19
13.61
Buyback yield%
26.58
28.92
30.72
32.85
35.69
38.57
38.73
36.62
34.73
33.48
16.22
36.62
34.10
55
0.720
D/E ratiox
0.596
0.598
0.576
0.585
0.614
0.590
0.536
0.549
0.592
0.627
0.498
0.590
0.591
64
6.161
Enterprise value¥B
3.717
3.811
3.984
4.411
4.162
4.045
3.586
3.200
3.296
3.627
8.003
(2.72%)
0.69%
70
2.323
LT debt¥B
1.720
1.732
1.655
1.666
1.681
1.418
1.246
1.077
0.991
1.045
4.327
(9.07%)
(5.35%)
59
Revenue
¥8.644B
9.21%
1.00×
Cost of revenue
¥6.051B
9.21%
1.00×
Operating expenses
¥1.862B
9.25%
1.00×
Property and equipment
18.78%
Goodwill & intangibles
15.83%
Spread over hurdle
15.21%