0.998
Revenue¥B
2.988
3.244
3.383
3.582
3.863
4.153
4.386
4.663
4.885
5.264
1.033
6.39%
6.54%
52
12.35
Revenue growth%
11.54
8.80
11.65
10.90
11.47
13.09
12.94
11.83
14.70
12.87
24.95
12.94
11.74
9
27.16
Gross margin%
32.71
32.24
31.14
31.63
33.21
34.73
32.32
33.71
35.39
37.65
25.36
34.73
32.96
90
23.22
Operating margin%
21.92
19.63
22.48
24.33
24.62
26.67
26.53
23.94
22.18
19.36
4.46
23.94
23.21
85
21.17
Net margin%
30.54
30.03
29.95
31.51
31.83
33.08
33.05
33.21
34.43
32.48
27.55
33.08
32.15
21
13.85
P/E ratio (avg)x
38.25
42.81
47.72
54.97
62.80
59.88
66.51
76.85
72.78
69.48
7.721
69.48
61.34
11
28.32
EV/EBITx
17.32
18.67
18.49
16.77
15.31
14.63
15.63
17.18
16.00
15.66
33.53
15.66
16.38
44
23.51
FCF yield (avg)%
11.54
8.99
10.45
8.53
5.82
4.57
6.59
4.67
6.95
6.91
10.83
6.59
6.93
55
28.81
FCF margin%
15.96
13.33
10.94
12.32
13.10
11.08
9.67
11.68
13.09
15.91
22.41
11.68
12.70
76
1.215
FCF / Net incomex
0.984
1.015
0.899
0.910
0.884
0.855
0.832
0.831
0.877
0.782
1.313
0.832
0.881
78
5.76
ROIC%
9.38
11.16
8.60
11.44
10.73
13.46
16.07
16.78
13.98
12.71
19.72
13.98
12.08
40
8.51
Return on equity%
20.61
19.81
22.10
21.92
21.82
21.10
23.53
21.49
20.00
18.05
28.33
21.10
21.29
82
23.46
Return on assets%
34.00
35.65
36.46
35.41
37.99
40.51
42.54
40.69
39.95
37.40
7.70
40.51
37.69
34
0.12
EPS¥
0.77
0.76
0.73
0.70
0.68
0.66
0.63
0.73
0.75
0.85
0.14
4.59%
2.30%
—
4.72
EPS growth%
8.28
10.08
9.67
11.38
10.45
12.01
11.92
12.63
14.17
16.65
4.21
12.63
11.65
90
0.57
Bookvalue per sh¥
0.58
0.66
0.63
0.67
0.74
0.85
0.98
1.07
1.06
1.19
0.50
9.97%
8.57%
—
0.45
FCF per share¥
0.25
0.22
0.21
0.19
0.21
0.20
0.18
0.16
0.17
0.19
0.24
(2.64%)
(2.58%)
—
0.20
Dividend per sh¥
0.32
0.36
0.40
0.44
0.46
0.53
0.53
0.52
0.52
0.54
0.67
3.13%
5.94%
—
6.09
Div yield (avg)%
30.41
30.60
29.35
27.22
28.98
27.70
30.50
31.36
32.35
30.10
15.69
30.50
30.25
95
25.16
Payout ratio%
15.59
13.04
13.37
16.32
16.16
15.56
13.43
12.71
13.64
11.51
13.19
13.43
13.53
75
3.812
Shares (diluted)B
6.837
7.808
8.673
10.06
11.74
13.84
14.21
16.56
18.69
21.73
3.891
13.11%
14.30%
50
5.90
Buyback yield%
26.08
26.14
26.43
23.97
23.17
21.54
18.80
18.54
18.92
18.60
21.58
18.80
22.35
84
1.555
D/E ratiox
0.307
0.274
0.270
0.301
0.299
0.309
0.287
0.284
0.272
0.243
0.820
0.284
0.286
87
3.036
Enterprise value¥B
4.787
5.085
4.905
4.817
4.958
5.255
4.896
5.495
5.354
6.103
3.212
4.24%
2.07%
92
3.722
LT debt¥B
6.771
7.555
8.483
8.766
10.17
11.81
12.76
13.96
13.31
13.90
2.113
6.46%
8.76%
41
Revenue
¥5.264B
6.54%
1.00×
Cost of revenue
¥2.275B
6.52%
1.00×
Operating expenses
¥1.280B
6.60%
1.01×
Goodwill & intangibles
19.94%
Property and equipment
16.04%
Spread over hurdle
50.36%