1.219
Revenue¥B
5.084
5.063
5.054
5.175
5.346
5.294
5.432
5.533
5.599
5.692
1.331
1.26%
1.02%
41
29.50
Revenue growth%
5.29
2.75
1.43
2.61
4.76
2.48
5.20
3.33
5.34
4.19
27.34
4.19
3.76
75
23.21
Gross margin%
26.67
28.96
29.40
31.63
28.74
27.42
27.01
27.43
26.97
25.65
3.16
27.01
27.42
66
24.80
Operating margin%
1.69
1.79
0.40
1.17
0.40
0.40
2.74
3.45
2.33
0.40
20.48
2.33
1.43
82
15.75
Net margin%
25.80
25.28
26.29
24.99
24.87
22.66
20.60
20.65
20.27
21.22
27.15
20.65
23.76
92
23.22
P/E ratio (avg)x
47.65
47.29
44.31
45.37
48.57
47.54
47.43
53.17
56.87
63.49
12.62
53.17
47.60
70
17.89
EV/EBITx
24.40
26.54
23.60
25.90
28.69
29.72
32.71
32.89
36.13
34.87
11.38
32.89
29.20
61
19.60
FCF yield (avg)%
12.75
15.10
13.05
11.56
9.80
12.54
9.71
9.08
11.89
10.12
3.91
10.12
11.72
36
25.21
FCF margin%
14.30
11.99
11.66
10.28
12.04
9.16
7.24
7.59
10.24
8.88
6.47
8.88
10.26
95
0.887
FCF / Net incomex
1.415
1.547
1.583
1.637
1.693
1.588
1.462
1.447
1.407
1.366
1.031
1.447
1.505
28
7.83
ROIC%
30.25
27.27
28.73
26.94
25.68
26.42
27.43
30.21
28.55
30.28
2.86
28.55
27.99
94
21.40
Return on equity%
4.40
5.05
4.56
2.22
5.22
3.03
4.88
6.96
4.35
4.67
16.53
4.67
4.61
49
27.28
Return on assets%
10.76
9.59
8.03
9.72
8.70
8.62
8.57
11.02
9.02
11.24
25.39
9.02
9.31
13
3.94
EPS¥
1.74
1.73
1.84
1.62
1.67
1.82
1.89
1.95
2.13
1.94
4.40
3.06%
0.39%
—
5.80
EPS growth%
4.06
4.84
7.64
8.62
11.56
14.37
11.54
9.23
10.56
13.34
18.39
11.54
9.90
83
4.43
Bookvalue per sh¥
1.69
1.83
1.77
1.53
1.33
1.29
1.33
1.39
1.24
1.10
3.38
(3.72%)
(3.65%)
—
3.53
FCF per share¥
3.38
3.50
3.43
3.70
3.40
3.34
3.63
3.78
3.79
4.28
3.62
4.76%
2.91%
—
3.13
Dividend per sh¥
6.85
8.18
7.82
8.50
8.15
9.42
11.04
12.11
14.09
16.24
3.85
14.78%
10.70%
—
17.29
Div yield (avg)%
26.98
29.15
26.23
28.49
31.40
33.69
36.39
34.94
33.21
31.31
20.65
33.69
31.35
95
28.73
Payout ratio%
7.03
7.98
6.18
8.58
9.76
10.45
11.74
13.95
13.44
13.50
24.13
13.44
10.11
21
0.948
Shares (diluted)B
1.237
1.263
1.499
1.692
2.004
2.158
2.116
2.056
2.460
2.441
0.924
4.02%
6.72%
88
22.41
Buyback yield%
25.75
23.92
24.09
24.96
25.80
26.60
26.89
28.78
26.91
24.56
12.98
26.89
25.77
74
1.487
D/E ratiox
0.817
0.864
0.762
0.672
0.645
0.579
0.531
0.508
0.446
0.408
0.413
0.508
0.612
71
3.574
Enterprise value¥B
5.244
5.780
6.327
6.257
6.876
8.127
7.917
8.543
9.669
10.26
1.255
8.33%
7.22%
11
4.347
LT debt¥B
4.145
4.749
5.326
5.503
5.347
5.259
5.528
6.158
6.318
6.735
2.510
4.72%
6.27%
92
Revenue
¥5.692B
1.02%
1.00×
Cost of revenue
¥3.675B
0.97%
0.99×
Operating expenses
¥1.059B
0.97%
0.99×
Property and equipment
19.81%
Goodwill & intangibles
18.64%
Spread over hurdle
27.67%