4.711
Revenue¥B
8.845
9.241
9.952
10.41
11.00
11.64
12.12
12.84
13.77
14.72
4.842
5.98%
5.82%
74
17.87
Revenue growth%
32.49
30.34
28.37
30.59
32.57
34.06
34.79
32.73
33.70
34.78
2.43
34.06
32.65
61
20.94
Gross margin%
17.46
17.18
17.00
14.84
13.08
11.80
11.95
13.09
13.91
12.64
13.42
12.64
13.50
44
21.81
Operating margin%
14.38
15.59
17.79
19.27
20.99
23.29
25.61
22.88
21.82
19.82
7.49
22.88
20.40
85
22.73
Net margin%
39.79
39.43
40.99
42.38
45.01
43.14
44.45
41.80
42.86
40.24
3.72
42.86
42.09
7
21.13
P/E ratio (avg)x
31.13
30.83
29.40
29.80
28.85
27.36
25.70
23.85
23.75
24.90
29.94
24.90
28.10
88
34.39
EV/EBITx
13.99
15.24
14.74
13.29
14.10
13.09
12.66
11.69
12.16
13.16
26.44
12.66
13.23
91
25.99
FCF yield (avg)%
23.83
21.45
22.01
24.12
22.87
22.97
23.83
22.10
20.82
21.68
3.13
22.10
22.48
36
2.15
FCF margin%
6.17
5.98
7.37
5.69
5.95
8.71
6.69
8.92
7.37
4.85
12.35
7.37
6.43
35
1.337
FCF / Net incomex
1.535
1.708
1.973
2.229
2.577
2.619
2.933
3.467
3.409
3.810
0.175
3.409
2.598
58
10.06
ROIC%
22.94
24.10
25.55
24.35
21.74
21.14
21.71
23.02
24.82
26.71
14.17
23.02
23.56
62
13.54
Return on equity%
7.15
7.37
6.67
7.96
10.50
12.93
12.37
12.00
13.30
15.61
22.70
12.93
11.25
48
10.17
Return on assets%
1.44
3.73
3.19
5.73
7.39
7.97
7.88
8.14
10.26
11.04
8.22
8.14
7.63
72
2.88
EPS¥
0.90
0.86
0.74
0.65
0.56
0.50
0.44
0.44
0.48
0.46
3.15
(4.12%)
(6.76%)
—
4.36
EPS growth%
18.37
18.21
21.19
23.42
24.72
21.76
23.47
23.10
24.22
27.14
7.55
23.47
23.26
87
3.47
Bookvalue per sh¥
1.36
1.57
1.69
1.70
1.81
1.80
1.82
1.84
1.98
1.93
3.17
1.38%
4.76%
—
2.02
FCF per share¥
1.61
1.64
1.62
1.45
1.36
1.24
1.21
1.27
1.21
1.09
2.64
(4.28%)
(4.36%)
—
1.64
Dividend per sh¥
2.90
2.78
2.77
2.69
2.33
1.99
1.71
1.82
1.57
1.62
1.04
(7.03%)
(7.03%)
—
7.81
Div yield (avg)%
4.37
6.93
4.51
5.21
5.46
7.14
4.27
4.00
4.65
3.76
18.16
4.27
4.58
89
21.73
Payout ratio%
30.80
28.26
29.74
30.83
29.65
27.54
29.63
29.58
30.78
28.79
8.16
29.58
29.64
86
3.123
Shares (diluted)B
2.340
2.612
2.795
2.725
2.780
2.749
3.054
2.750
2.504
2.544
3.173
(1.76%)
0.47%
71
3.72
Buyback yield%
5.72
5.60
7.34
5.39
7.92
6.02
8.89
10.86
11.31
10.80
5.86
10.80
7.63
75
0.829
D/E ratiox
1.237
1.265
1.325
1.320
1.306
1.318
1.351
1.172
1.016
1.056
1.077
1.172
1.285
38
7.567
Enterprise value¥B
3.166
2.721
2.948
2.691
2.585
2.290
2.495
2.261
1.961
2.018
8.255
(4.83%)
(4.30%)
84
5.502
LT debt¥B
6.347
7.303
8.018
9.004
8.815
8.418
8.530
9.622
10.52
10.31
13.32
3.18%
4.11%
41
Revenue
¥14.72B
5.82%
1.00×
Cost of revenue
¥7.874B
6.04%
1.02×
Operating expenses
¥2.533B
5.81%
1.00×
Property and equipment
16.17%
Cash and investments
14.79%
Return on capital
157.84%
Spread over hurdle
154.51%