4.833
Revenue¥B
4.417
4.754
5.027
5.326
5.804
6.190
6.543
6.971
7.552
8.010
5.256
6.65%
7.05%
42
2.05
Revenue growth%
10.33
10.31
11.99
10.93
13.23
12.50
13.33
12.11
9.27
10.61
16.15
12.11
11.46
57
17.36
Gross margin%
20.52
18.71
20.74
19.39
21.67
21.93
24.84
23.71
23.19
21.19
3.53
23.19
21.43
75
8.67
Operating margin%
19.99
17.97
17.31
18.72
16.76
18.77
16.15
16.37
17.78
18.90
2.11
17.78
17.87
89
4.19
Net margin%
26.49
25.34
27.35
26.27
28.44
25.90
26.56
27.37
26.54
24.42
5.67
26.54
26.52
17
21.29
P/E ratio (avg)x
32.98
34.28
37.85
37.67
37.39
36.86
34.36
31.92
36.24
34.29
31.14
34.36
35.30
49
22.59
EV/EBITx
31.93
34.85
38.43
41.43
41.89
40.96
40.36
42.05
46.05
54.00
12.61
42.05
41.19
22
16.09
FCF yield (avg)%
10.34
8.97
9.70
11.30
13.76
14.82
16.43
18.46
18.55
16.59
28.21
16.59
14.29
49
27.87
FCF margin%
36.84
35.85
33.64
33.53
34.55
34.69
34.94
32.33
34.33
36.59
14.99
34.69
34.62
47
0.191
FCF / Net incomex
1.372
1.548
1.648
1.725
1.782
2.073
2.405
2.611
2.882
2.847
0.490
2.611
1.927
8
17.96
ROIC%
23.23
23.16
24.10
26.88
26.71
26.17
26.81
27.15
27.03
26.26
17.02
26.81
26.48
22
29.78
Return on equity%
4.16
3.05
3.17
4.93
6.85
8.19
8.76
8.08
9.68
7.63
16.48
8.19
7.24
55
26.15
Return on assets%
14.66
13.64
11.48
14.14
15.46
17.63
18.62
20.70
20.18
18.89
27.51
18.89
16.54
90
0.50
EPS¥
0.27
0.29
0.29
0.30
0.28
0.28
0.28
0.31
0.31
0.34
0.54
3.93%
3.08%
—
26.51
EPS growth%
0.40
0.47
2.50
5.03
3.51
3.12
1.54
0.40
0.40
0.40
23.38
0.40
1.01
77
0.30
Bookvalue per sh¥
1.75
1.90
2.22
2.21
2.56
2.95
2.88
3.38
3.52
3.95
1.45
9.07%
8.44%
—
1.44
FCF per share¥
0.31
0.33
0.31
0.35
0.37
0.40
0.42
0.47
0.53
0.62
0.95
11.00%
6.81%
—
0.75
Dividend per sh¥
0.94
1.00
0.96
0.91
0.78
0.71
0.62
0.63
0.55
0.55
0.54
(6.53%)
(5.96%)
—
25.29
Div yield (avg)%
18.23
17.30
15.93
16.51
18.43
19.94
21.72
22.53
22.96
20.48
4.16
21.72
19.19
6
15.28
Payout ratio%
9.66
8.07
6.20
8.80
7.57
8.86
10.51
11.01
11.65
9.49
28.24
10.51
9.17
55
2.511
Shares (diluted)B
3.055
3.404
3.664
3.433
3.518
3.261
3.015
2.823
2.647
2.666
2.379
(5.40%)
(0.47%)
63
26.47
Buyback yield%
19.56
21.22
19.01
17.01
16.62
13.96
14.64
11.72
11.18
10.45
13.45
11.72
15.63
68
1.453
D/E ratiox
0.446
0.413
0.368
0.326
0.358
0.381
0.361
0.327
0.317
0.350
1.396
0.350
0.360
90
4.953
Enterprise value¥B
5.510
5.447
5.546
4.828
5.009
4.988
4.281
4.650
4.954
5.071
4.290
0.25%
(0.11%)
60
1.877
LT debt¥B
4.677
5.256
5.862
6.102
6.427
7.107
7.345
7.481
8.919
9.146
4.921
7.31%
7.72%
43
Revenue
¥8.010B
7.05%
1.00×
Cost of revenue
¥5.331B
7.33%
1.03×
Operating expenses
¥1.835B
6.51%
0.95×
Goodwill & intangibles
15.05%
Property and equipment
14.30%
Spread over hurdle
(4.41%)