6.705
Revenue¥B
10.80
11.51
12.07
12.99
14.03
14.85
15.49
16.24
17.28
18.52
7.420
5.71%
6.39%
78
6.96
Revenue growth%
20.47
19.77
21.72
18.74
18.00
20.17
20.23
20.53
20.08
22.39
10.69
20.23
20.20
80
16.18
Gross margin%
23.35
23.39
23.35
24.19
22.42
22.31
24.71
24.86
25.61
24.30
8.85
24.71
23.79
71
21.86
Operating margin%
10.55
8.86
8.49
9.06
9.30
6.62
6.14
9.12
10.34
8.62
21.24
8.62
8.96
83
8.56
Net margin%
19.84
22.53
19.81
17.88
19.95
17.71
20.52
21.92
22.30
24.57
7.14
21.92
20.23
35
18.84
P/E ratio (avg)x
13.23
14.23
16.51
16.30
16.87
18.30
17.85
18.76
21.15
21.04
8.174
18.76
17.36
84
25.28
EV/EBITx
6.204
6.701
7.102
6.118
5.775
6.050
5.319
5.028
5.169
4.540
32.74
5.169
5.912
18
15.65
FCF yield (avg)%
11.99
13.57
13.36
15.84
18.14
16.83
14.20
14.60
13.52
14.12
17.97
14.20
14.16
27
10.28
FCF margin%
20.47
17.83
16.02
14.10
14.14
12.60
12.95
14.70
15.90
17.27
18.75
14.70
15.30
44
0.497
FCF / Net incomex
0.767
0.701
0.704
0.654
0.636
0.639
0.603
0.620
0.657
0.645
1.764
0.639
0.649
43
7.27
ROIC%
17.18
19.33
16.59
17.75
19.53
18.48
21.16
18.79
18.46
16.23
19.22
18.48
18.47
79
7.29
Return on equity%
20.88
23.86
23.20
25.04
22.09
23.30
21.95
23.85
26.05
23.98
14.66
23.85
23.57
32
18.70
Return on assets%
27.88
27.99
29.62
29.48
27.75
29.84
31.97
33.55
34.93
37.57
25.64
33.55
29.73
86
1.02
EPS¥
0.71
0.65
0.61
0.63
0.68
0.66
0.67
0.59
0.61
0.65
1.09
(0.89%)
(1.35%)
—
14.19
EPS growth%
5.95
3.50
6.08
7.86
6.57
6.15
7.45
7.24
6.68
4.97
5.03
6.68
6.36
79
1.03
Bookvalue per sh¥
1.76
1.91
1.70
1.83
1.73
1.83
1.82
1.90
1.70
1.81
1.06
0.92%
0.64%
—
0.44
FCF per share¥
0.94
1.12
1.34
1.39
1.50
1.52
1.74
1.71
1.74
1.80
1.40
3.75%
7.86%
—
1.21
Dividend per sh¥
1.81
1.94
1.95
1.69
1.61
1.46
1.56
1.65
1.57
1.73
0.68
1.45%
(1.75%)
—
2.94
Div yield (avg)%
12.83
14.13
16.21
19.14
16.64
17.38
16.59
17.10
18.51
18.99
16.52
17.38
16.87
23
4.23
Payout ratio%
19.71
18.22
16.78
18.46
20.67
19.57
17.82
16.85
17.78
20.77
21.58
17.82
18.34
68
2.779
Shares (diluted)B
3.376
3.527
4.054
4.049
4.282
4.983
4.917
5.262
6.231
6.641
2.800
9.17%
8.26%
23
20.99
Buyback yield%
8.14
8.17
10.47
13.35
12.84
15.26
15.80
18.38
16.21
18.62
16.31
16.21
14.30
54
0.537
D/E ratiox
0.556
0.652
0.705
0.815
0.835
0.843
0.820
0.942
0.991
1.027
0.936
0.942
0.828
7
8.993
Enterprise value¥B
6.942
7.659
7.229
7.363
6.557
6.569
6.921
7.532
7.047
7.499
14.80
2.72%
0.39%
92
14.76
LT debt¥B
12.94
13.46
13.10
13.49
14.57
14.69
14.95
15.93
16.57
14.63
9.707
0.08%
1.19%
30
Revenue
¥18.52B
6.39%
1.00×
Cost of revenue
¥11.82B
6.21%
0.98×
Operating expenses
¥3.217B
7.42%
1.10×
Property and equipment
18.25%
Cash and investments
16.38%
Return on capital
205.93%
Spread over hurdle
198.82%