2.810
Revenue¥B
4.197
4.173
4.229
4.237
4.234
4.180
4.291
4.435
4.432
4.532
3.079
1.37%
0.69%
76
29.87
Revenue growth%
18.99
19.81
22.18
23.75
25.12
22.93
21.79
23.84
21.81
20.76
23.63
21.81
21.99
68
14.33
Gross margin%
25.81
26.15
28.13
28.88
29.87
27.48
24.67
25.83
27.16
29.61
19.84
27.16
27.32
78
18.02
Operating margin%
20.76
18.11
16.82
17.40
15.27
15.40
16.99
18.24
16.01
15.47
18.24
16.01
16.90
94
5.49
Net margin%
14.06
14.90
14.11
14.83
14.95
17.30
18.23
17.37
15.88
18.59
15.02
17.37
15.42
31
10.67
P/E ratio (avg)x
33.47
32.68
32.20
30.12
30.25
28.91
31.57
36.45
35.74
33.04
15.76
33.04
32.44
11
34.98
EV/EBITx
13.34
13.83
13.08
12.25
11.89
12.75
13.87
12.61
12.34
14.04
13.56
12.75
12.91
44
4.43
FCF yield (avg)%
25.73
26.29
26.59
28.88
31.53
33.46
33.58
33.16
30.42
29.04
16.79
33.16
29.73
21
4.82
FCF margin%
10.54
11.96
13.03
13.44
12.74
12.13
13.59
11.67
14.14
11.56
11.39
12.13
12.44
15
0.797
FCF / Net incomex
1.073
1.033
1.125
1.181
1.016
0.930
0.808
0.742
0.726
0.735
1.096
0.742
0.973
59
12.96
ROIC%
9.54
9.10
12.02
12.01
10.70
8.69
8.13
5.87
8.44
9.77
9.89
8.44
9.32
29
8.18
Return on equity%
14.68
15.80
13.09
13.32
11.43
10.07
12.21
12.11
14.13
16.58
8.63
12.21
13.20
21
19.24
Return on assets%
5.16
4.84
4.45
1.87
0.40
0.40
0.40
3.33
1.31
0.40
19.53
0.40
1.59
27
0.45
EPS¥
0.16
0.17
0.17
0.18
0.16
0.16
0.14
0.14
0.15
0.13
0.49
(3.20%)
(3.30%)
—
15.31
EPS growth%
33.64
36.62
38.33
40.80
42.11
40.81
41.09
40.76
38.13
39.35
8.88
40.76
40.05
87
0.34
Bookvalue per sh¥
0.88
1.01
1.11
1.17
1.35
1.56
1.79
1.67
1.89
2.18
0.29
10.02%
9.83%
—
0.86
FCF per share¥
0.91
1.08
1.04
1.20
1.34
1.35
1.54
1.78
1.74
2.06
0.59
8.97%
9.72%
—
0.92
Dividend per sh¥
0.13
0.13
0.11
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.34
(4.35%)
(6.88%)
—
18.95
Div yield (avg)%
13.30
13.18
13.28
12.39
9.84
7.81
6.82
7.74
9.66
10.49
21.85
7.81
10.17
5
13.12
Payout ratio%
0.40
0.40
3.14
0.58
0.40
3.06
5.65
5.02
5.87
3.21
12.97
5.02
3.10
57
2.126
Shares (diluted)B
2.249
2.458
2.452
2.491
2.846
2.673
2.563
2.391
2.456
2.685
2.069
(1.15%)
2.91%
89
3.49
Buyback yield%
26.36
26.82
26.02
28.52
28.22
30.60
30.60
29.16
31.98
33.50
13.54
30.60
28.84
85
0.918
D/E ratiox
1.545
1.744
1.716
1.896
2.193
2.396
2.620
2.649
2.790
2.935
0.486
2.649
2.294
52
0.348
Enterprise value¥B
4.807
4.698
5.125
5.565
5.650
5.406
5.883
6.784
7.628
7.425
3.560
5.62%
4.88%
49
0.308
LT debt¥B
2.679
2.369
2.179
2.208
2.134
1.933
1.705
1.675
1.497
1.461
1.860
(7.30%)
(5.67%)
48
Revenue
¥4.532B
0.69%
1.00×
Cost of revenue
¥2.043B
0.87%
1.02×
Operating expenses
¥1.115B
0.48%
0.98×
Goodwill & intangibles
16.68%
Property and equipment
15.30%
Spread over hurdle
60.29%