17.43
Revenue¥B
43.87
45.25
46.03
47.53
49.41
50.48
51.10
51.72
51.98
51.84
19.21
0.97%
1.64%
37
25.35
Revenue growth%
26.48
29.32
30.56
33.10
34.27
36.03
38.82
39.88
40.61
41.01
28.72
39.88
35.15
26
22.43
Gross margin%
11.45
10.14
7.92
10.10
10.40
10.58
10.14
7.63
8.23
10.23
18.73
10.14
10.14
61
19.25
Operating margin%
35.57
33.82
33.69
34.06
31.89
29.66
30.18
31.76
33.57
35.94
24.64
31.76
33.63
70
3.65
Net margin%
6.53
8.26
8.03
5.46
3.63
2.37
4.63
5.61
3.76
3.73
5.20
3.76
5.05
72
17.09
P/E ratio (avg)x
22.89
21.95
23.26
21.13
22.30
19.85
18.99
17.13
16.92
14.87
36.81
17.13
20.49
68
18.42
EV/EBITx
18.53
20.50
18.89
16.93
16.99
18.31
19.01
18.20
17.15
17.81
21.01
18.20
18.26
28
8.55
FCF yield (avg)%
14.94
14.09
11.76
10.86
9.01
6.70
7.52
6.37
6.49
4.27
20.77
6.49
8.26
27
12.63
FCF margin%
27.94
26.27
23.93
24.50
22.48
20.88
21.53
21.71
23.80
21.04
7.59
21.53
23.14
10
1.110
FCF / Net incomex
2.012
2.334
2.329
2.210
2.148
2.465
2.417
2.416
2.540
2.862
0.438
2.465
2.375
30
2.27
ROIC%
13.67
14.82
11.90
11.10
11.19
10.17
9.11
7.60
5.94
6.92
25.93
7.60
10.64
77
15.91
Return on equity%
16.15
18.15
20.35
21.99
23.27
21.71
20.70
19.41
16.92
19.56
18.22
19.56
19.96
66
3.76
Return on assets%
8.23
9.47
9.01
6.74
7.51
8.02
10.06
10.44
7.73
6.22
20.90
8.02
8.13
32
2.07
EPS¥
1.11
1.22
1.35
1.27
1.37
1.41
1.42
1.60
1.80
1.92
2.26
6.99%
4.73%
—
21.86
EPS growth%
37.76
35.19
38.14
38.46
37.79
35.13
33.81
31.01
33.37
32.00
7.24
33.37
35.16
60
2.64
Bookvalue per sh¥
3.82
3.90
4.34
4.13
4.54
4.78
4.97
5.07
4.67
5.12
3.94
2.45%
4.06%
—
2.14
FCF per share¥
2.91
3.14
3.35
3.08
2.95
3.25
3.23
3.03
3.27
3.30
2.74
2.29%
0.58%
—
1.12
Dividend per sh¥
1.76
1.69
1.62
1.44
1.60
1.50
1.49
1.50
1.45
1.31
2.49
(3.99%)
(4.07%)
—
5.47
Div yield (avg)%
12.44
15.33
15.12
17.92
16.61
14.71
15.93
15.89
16.29
18.50
27.83
15.93
15.91
75
8.55
Payout ratio%
23.08
24.69
26.78
25.63
27.76
28.07
28.39
28.16
31.10
31.14
18.99
28.39
27.91
41
7.285
Shares (diluted)B
5.910
6.220
6.754
7.159
7.424
6.548
7.111
7.662
7.904
7.387
7.446
(0.10%)
1.76%
72
12.38
Buyback yield%
15.40
15.28
14.83
16.70
13.71
11.38
13.71
14.03
12.37
10.42
9.83
12.37
13.87
20
0.743
D/E ratiox
1.304
1.433
1.269
1.206
1.266
1.314
1.214
1.094
1.068
1.042
0.913
1.094
1.240
94
68.08
Enterprise value¥B
6.852
7.986
9.219
9.785
11.35
12.92
14.31
14.83
16.26
16.84
51.73
8.20%
9.08%
63
38.95
LT debt¥B
31.21
31.94
28.33
25.22
24.64
23.16
24.01
24.94
22.78
24.37
55.23
(0.21%)
(1.74%)
72
Revenue
¥51.84B
1.64%
1.00×
Cost of revenue
¥36.29B
1.64%
1.00×
Operating expenses
¥7.351B
2.34%
1.07×
Goodwill & intangibles
18.72%
Property and equipment
18.29%
Spread over hurdle
(2.19%)