4.802
Revenue¥B
9.446
9.949
10.63
11.14
11.59
12.17
12.87
13.72
14.43
15.39
5.252
5.84%
5.32%
49
8.82
Revenue growth%
34.72
34.60
37.35
39.04
41.36
43.41
43.90
41.60
38.99
36.31
11.00
41.60
39.01
38
26.50
Gross margin%
4.41
2.09
4.38
6.48
8.85
7.19
8.76
10.53
10.68
11.58
22.05
10.53
7.98
80
3.62
Operating margin%
21.96
21.93
21.62
24.17
25.69
28.53
27.04
29.39
29.61
29.46
19.17
29.39
26.36
40
27.44
Net margin%
32.04
34.00
31.55
29.94
32.28
34.23
34.68
32.81
30.64
33.54
5.48
33.54
32.55
82
25.75
P/E ratio (avg)x
28.64
28.98
30.51
32.91
35.77
32.93
36.50
39.99
39.59
40.25
17.88
39.59
34.35
66
9.436
EV/EBITx
5.819
5.145
4.998
5.187
4.425
4.640
4.199
3.918
4.217
3.904
6.899
4.199
4.532
24
28.04
FCF yield (avg)%
26.76
26.61
26.29
28.73
28.51
30.61
32.50
31.65
30.35
28.43
23.97
30.61
28.62
63
10.25
FCF margin%
6.11
7.49
9.59
8.27
7.79
8.38
10.94
12.06
9.64
10.99
14.96
10.94
8.98
88
1.466
FCF / Net incomex
0.200
0.221
0.234
0.258
0.247
0.288
0.305
0.340
0.323
0.323
0.382
0.323
0.273
62
24.76
ROIC%
8.11
7.07
5.72
7.42
6.26
6.53
7.89
6.62
9.25
10.32
16.63
7.89
7.24
19
27.89
Return on equity%
26.15
25.90
23.56
21.03
20.42
19.16
16.94
14.76
15.45
14.85
17.83
15.45
19.79
62
27.16
Return on assets%
20.36
19.69
19.55
16.67
17.34
18.72
15.94
15.93
14.49
16.81
9.23
15.94
17.07
50
0.50
EPS¥
1.75
1.77
1.73
1.70
1.55
1.55
1.35
1.21
1.17
1.21
0.53
(4.85%)
(2.76%)
—
8.32
EPS growth%
27.22
25.84
23.05
20.44
22.53
23.65
21.82
24.77
24.54
24.95
3.34
24.54
24.09
39
1.44
Bookvalue per sh¥
2.73
3.00
2.96
3.01
3.31
3.36
3.68
3.95
3.59
3.68
1.56
2.13%
3.85%
—
1.60
FCF per share¥
1.81
1.89
1.70
1.67
1.64
1.77
1.93
1.80
1.97
1.86
1.81
2.53%
(0.08%)
—
1.65
Dividend per sh¥
1.13
1.00
0.92
1.03
1.13
1.12
1.17
1.24
1.18
1.29
2.04
2.61%
2.27%
—
29.57
Div yield (avg)%
23.13
22.06
23.31
26.24
23.27
24.73
21.79
23.59
25.08
24.69
11.47
24.69
23.45
93
3.05
Payout ratio%
12.80
14.79
15.65
15.76
13.89
16.87
16.95
17.01
15.63
16.38
2.31
16.87
15.71
91
2.453
Shares (diluted)B
2.847
2.673
2.760
2.593
2.741
2.681
2.601
2.854
2.533
2.329
2.482
(3.20%)
(1.22%)
57
6.83
Buyback yield%
12.18
13.35
15.73
17.24
19.75
19.74
20.97
22.76
25.70
28.32
25.15
22.76
19.74
16
1.542
D/E ratiox
0.866
0.797
0.773
0.877
0.900
0.948
0.939
0.891
0.808
0.845
0.825
0.891
0.871
50
2.119
Enterprise value¥B
13.70
13.72
14.00
16.01
16.71
17.53
18.63
21.85
21.99
25.51
3.401
8.82%
6.10%
37
6.439
LT debt¥B
3.510
3.970
3.870
4.189
4.223
4.640
4.901
5.269
5.742
5.649
4.301
5.99%
6.39%
17
Revenue
¥15.39B
5.32%
1.00×
Cost of revenue
¥7.078B
5.20%
0.99×
Operating expenses
¥3.871B
5.65%
1.03×
Goodwill & intangibles
18.16%
Cash and investments
18.11%
Spread over hurdle
76.48%