3.057
Revenue¥B
4.738
4.969
5.083
5.258
5.485
5.624
5.864
5.962
6.090
6.271
3.135
2.72%
3.15%
64
21.73
Revenue growth%
8.52
9.73
9.34
10.70
13.16
11.20
8.98
10.30
9.71
9.23
18.56
9.71
9.72
47
26.03
Gross margin%
8.29
6.86
7.12
10.06
8.96
11.24
12.85
13.10
14.15
11.18
3.16
12.85
10.62
36
6.32
Operating margin%
20.50
17.50
19.96
17.42
17.91
16.58
17.52
16.39
18.11
18.53
22.61
17.52
17.72
58
21.74
Net margin%
10.13
11.07
10.99
11.37
11.99
13.85
14.78
16.40
15.02
17.62
10.06
15.02
12.92
85
37.47
P/E ratio (avg)x
26.28
24.21
24.20
25.33
24.05
25.91
27.22
26.90
25.26
27.81
21.42
26.90
25.62
66
35.59
EV/EBITx
11.34
9.936
10.30
10.72
9.819
10.23
9.499
10.06
10.74
11.47
14.96
10.23
10.27
69
17.13
FCF yield (avg)%
19.05
18.60
15.76
16.91
17.55
15.26
17.10
15.76
13.36
10.43
26.38
15.26
16.34
17
27.29
FCF margin%
26.53
28.62
25.66
24.61
23.17
24.64
26.50
28.49
30.89
31.53
16.21
28.49
26.52
47
0.892
FCF / Net incomex
1.367
1.340
1.315
1.328
1.487
1.774
1.938
2.230
2.661
3.175
0.605
2.230
1.630
29
10.86
ROIC%
1.30
0.40
3.24
5.33
6.85
4.05
4.76
3.42
3.46
2.86
17.38
3.46
3.44
65
10.24
Return on equity%
5.88
8.30
11.11
10.68
13.05
10.31
13.30
10.69
11.15
13.66
23.55
11.15
10.90
13
2.49
Return on assets%
10.28
7.65
5.08
5.75
7.78
9.65
9.31
8.21
5.91
7.01
15.79
8.21
7.71
43
0.28
EPS¥
0.10
0.11
0.10
0.10
0.10
0.10
0.11
0.10
0.09
0.10
0.31
(0.90%)
(0.96%)
—
23.40
EPS growth%
24.53
23.49
23.21
25.65
23.54
21.25
24.21
22.31
23.92
25.06
2.13
23.92
23.73
31
0.26
Bookvalue per sh¥
0.52
0.54
0.59
0.62
0.69
0.77
0.88
1.01
1.12
1.27
0.49
13.03%
10.06%
—
0.56
FCF per share¥
0.18
0.19
0.21
0.19
0.21
0.19
0.18
0.17
0.17
0.19
0.18
(1.81%)
0.53%
—
0.37
Dividend per sh¥
0.62
0.60
0.60
0.68
0.76
0.85
0.95
1.04
0.99
1.09
0.54
7.60%
5.88%
—
13.16
Div yield (avg)%
21.01
22.88
21.53
20.72
21.18
20.08
18.12
20.75
22.45
20.29
18.23
20.29
20.88
12
27.82
Payout ratio%
7.05
4.49
3.15
2.14
0.50
0.93
0.40
0.40
0.40
0.40
2.29
0.40
0.71
80
6.762
Shares (diluted)B
11.11
12.34
11.98
12.33
14.16
13.68
13.66
15.03
16.83
16.33
6.711
2.89%
3.23%
59
26.03
Buyback yield%
28.45
25.71
26.14
23.85
22.38
23.42
25.86
26.98
28.11
25.17
29.01
25.86
25.79
39
0.624
D/E ratiox
0.309
0.314
0.333
0.311
0.263
0.274
0.245
0.213
0.206
0.203
0.886
0.213
0.269
88
0.638
Enterprise value¥B
5.372
4.953
4.465
4.673
5.001
5.029
5.285
5.791
5.636
5.149
3.977
0.59%
(0.79%)
64
4.811
LT debt¥B
1.145
1.187
1.239
1.395
1.649
1.687
1.765
1.856
1.787
1.769
4.912
1.41%
4.52%
37
Revenue
¥6.271B
3.15%
1.00×
Cost of revenue
¥3.267B
3.27%
1.01×
Operating expenses
¥1.463B
2.72%
0.96×
Property and equipment
20.10%
Goodwill & intangibles
17.64%
Spread over hurdle
10.24%