3.814
Revenue¥B
3.924
4.193
4.329
4.608
4.896
5.024
5.307
5.524
5.824
6.059
4.155
4.36%
5.09%
27
22.58
Revenue growth%
27.26
29.86
32.31
34.58
32.97
30.56
33.54
33.60
33.33
32.30
3.46
33.33
32.64
82
21.47
Gross margin%
7.33
7.80
5.88
7.48
10.00
8.52
6.67
7.43
7.33
8.73
17.72
7.43
7.46
70
27.13
Operating margin%
5.36
2.71
1.30
0.52
1.63
0.60
0.40
3.28
5.73
5.54
29.27
3.28
2.17
58
10.43
Net margin%
19.67
18.71
17.63
18.75
17.27
18.12
18.48
17.71
16.81
19.32
13.38
18.12
18.30
93
33.55
P/E ratio (avg)x
34.43
38.05
36.21
33.60
33.45
34.81
34.40
37.41
42.60
38.89
37.76
37.41
35.51
73
34.18
EV/EBITx
17.06
15.54
16.38
15.82
14.18
12.37
12.38
12.03
11.11
10.77
12.55
12.03
13.28
94
5.13
FCF yield (avg)%
5.89
8.28
7.00
5.64
6.00
5.09
2.19
2.01
0.56
2.84
24.54
2.19
5.37
73
11.81
FCF margin%
26.19
24.48
24.88
25.81
27.37
26.90
28.65
30.56
30.75
28.08
8.22
28.65
27.13
25
0.298
FCF / Net incomex
0.717
0.609
0.548
0.488
0.483
0.428
0.466
0.471
0.494
0.448
1.278
0.466
0.486
90
11.74
ROIC%
0.80
1.09
3.74
1.73
1.91
1.49
0.40
3.20
5.48
4.15
18.03
3.20
1.82
71
19.40
Return on equity%
23.26
21.57
20.28
23.14
22.17
19.73
22.57
20.84
21.59
20.50
21.08
20.84
21.58
73
3.04
Return on assets%
19.92
18.82
19.78
21.43
19.63
17.40
17.39
19.02
16.98
16.73
17.93
17.39
18.92
37
0.87
EPS¥
0.28
0.31
0.32
0.33
0.36
0.42
0.49
0.58
0.57
0.57
0.94
10.06%
7.57%
—
19.43
EPS growth%
16.17
15.58
18.19
19.75
20.94
19.40
21.35
21.03
20.37
19.70
22.19
20.37
19.73
92
0.49
Bookvalue per sh¥
1.00
1.02
1.10
1.06
1.11
1.09
1.13
1.18
1.28
1.22
0.94
1.97%
1.95%
—
0.26
FCF per share¥
0.34
0.37
0.36
0.38
0.40
0.45
0.48
0.57
0.55
0.60
0.98
8.37%
7.37%
—
0.29
Dividend per sh¥
0.30
0.34
0.38
0.45
0.47
0.48
0.54
0.56
0.54
0.53
0.27
2.32%
6.94%
—
4.90
Div yield (avg)%
24.80
24.59
26.47
28.84
27.87
26.44
28.93
29.52
29.57
29.47
6.95
29.47
28.36
70
3.01
Payout ratio%
7.84
8.45
6.79
3.97
5.86
4.90
2.45
4.26
5.87
5.31
28.10
4.90
5.58
21
2.289
Shares (diluted)B
2.500
2.357
2.633
2.545
2.384
2.444
2.658
2.693
2.706
2.399
2.273
0.13%
(0.89%)
21
7.19
Buyback yield%
19.95
22.39
23.27
22.71
22.75
24.68
23.34
25.07
25.06
23.29
17.45
24.68
23.28
15
0.880
D/E ratiox
1.944
2.010
2.366
2.546
3.029
3.348
3.453
4.152
4.151
4.316
1.082
4.151
3.188
88
0.552
Enterprise value¥B
2.216
1.873
1.940
1.886
1.733
1.463
1.308
1.409
1.418
1.371
1.474
(4.58%)
(5.28%)
68
2.062
LT debt¥B
5.071
5.322
6.111
6.271
6.362
6.672
6.526
7.137
7.132
7.206
4.913
2.52%
4.95%
31
Revenue
¥6.059B
5.09%
1.00×
Cost of revenue
¥2.977B
5.02%
0.99×
Operating expenses
¥1.093B
4.59%
0.95×
Goodwill & intangibles
16.29%
Property and equipment
16.11%
Return on capital
191.09%
Spread over hurdle
183.08%