0.570
Revenue¥B
3.905
3.930
4.037
4.060
4.018
4.106
4.210
4.259
4.371
4.493
0.594
2.26%
1.43%
92
18.12
Revenue growth%
14.34
14.95
17.32
16.08
17.36
16.88
16.51
15.81
13.88
15.83
22.86
15.83
15.96
86
12.92
Gross margin%
15.23
17.14
19.80
20.41
20.10
21.10
22.82
23.53
20.69
18.25
17.67
21.10
20.25
31
10.25
Operating margin%
8.53
9.49
11.43
14.33
14.55
14.49
17.46
16.21
15.39
18.12
16.63
16.21
14.52
6
23.40
Net margin%
26.78
27.49
28.30
29.52
31.66
29.85
29.88
27.19
29.74
30.97
29.08
29.85
29.63
29
10.35
P/E ratio (avg)x
42.47
48.41
56.25
57.60
63.44
66.84
63.58
71.65
74.56
73.64
19.66
71.65
63.51
35
36.39
EV/EBITx
10.06
10.39
9.859
8.876
8.310
8.676
7.669
6.815
6.269
6.518
27.76
6.815
8.493
24
25.05
FCF yield (avg)%
26.34
27.87
30.67
31.93
33.14
33.01
35.04
33.08
34.54
31.90
6.44
33.08
32.47
25
24.75
FCF margin%
4.86
5.91
5.64
7.51
5.88
3.70
2.71
4.01
2.51
0.40
27.69
2.71
4.43
42
0.553
FCF / Net incomex
0.956
0.895
0.943
0.967
1.030
0.932
0.843
0.805
0.755
0.758
0.871
0.805
0.913
11
13.56
ROIC%
3.46
1.33
1.13
1.68
1.88
0.58
2.61
0.50
3.10
4.93
11.08
2.61
1.78
81
15.32
Return on equity%
30.32
28.05
28.08
26.38
23.81
26.59
26.12
25.76
25.70
24.80
13.28
25.76
26.25
24
17.83
Return on assets%
20.88
18.87
18.84
19.38
17.51
14.59
15.37
18.16
17.54
20.39
29.09
17.54
18.50
43
0.34
EPS¥
0.99
1.07
1.05
1.16
1.35
1.40
1.31
1.51
1.41
1.54
0.36
2.70%
5.87%
—
7.84
EPS growth%
1.95
0.78
0.76
0.40
0.40
0.40
0.40
0.40
1.29
3.23
10.78
0.40
0.58
5
0.37
Bookvalue per sh¥
1.25
1.49
1.68
1.76
1.76
1.74
1.73
1.91
1.97
2.27
0.78
5.23%
6.11%
—
0.78
FCF per share¥
0.91
0.91
0.94
0.83
0.78
0.82
0.79
0.77
0.78
0.76
0.44
(0.52%)
(1.41%)
—
0.60
Dividend per sh¥
0.14
0.15
0.16
0.14
0.14
0.14
0.14
0.14
0.13
0.12
0.11
(3.03%)
(2.93%)
—
13.27
Div yield (avg)%
17.80
16.03
14.43
14.60
14.84
13.38
14.53
14.36
14.11
11.58
6.67
14.11
14.48
75
25.16
Payout ratio%
19.08
16.46
15.04
12.52
12.86
13.37
12.76
13.12
11.31
9.84
24.66
12.76
12.99
16
1.489
Shares (diluted)B
1.384
1.441
1.249
1.268
1.380
1.460
1.267
1.365
1.443
1.320
1.464
(0.89%)
(1.04%)
84
12.93
Buyback yield%
16.38
18.11
20.25
18.88
20.33
21.36
24.09
21.88
20.09
21.44
20.49
21.44
20.29
61
1.204
D/E ratiox
0.315
0.314
0.277
0.252
0.260
0.251
0.222
0.220
0.211
0.217
0.351
0.220
0.251
84
1.081
Enterprise value¥B
3.093
3.307
3.228
3.125
3.402
3.259
3.607
3.498
3.423
3.594
2.078
1.10%
3.01%
16
3.243
LT debt¥B
3.881
3.685
4.000
4.075
3.934
4.559
4.502
4.721
4.461
5.049
2.752
5.12%
3.68%
64
Revenue
¥4.493B
1.43%
1.00×
Cost of revenue
¥2.537B
1.41%
1.00×
Operating expenses
¥1.004B
1.56%
1.01×
Property and equipment
17.41%
Goodwill & intangibles
15.67%
Spread over hurdle
19.78%