8.148
Revenue¥B
6.697
6.800
6.918
7.313
7.475
7.563
7.939
8.268
8.602
8.733
8.426
3.16%
3.13%
72
9.17
Revenue growth%
13.84
12.95
15.65
17.15
14.46
12.99
14.71
12.53
10.89
10.16
28.81
12.53
13.42
52
28.33
Gross margin%
6.66
8.83
8.35
11.22
11.43
14.41
13.04
14.19
15.58
15.54
6.91
14.41
12.24
22
27.87
Operating margin%
14.81
17.33
20.22
20.02
18.67
19.45
19.43
16.94
19.64
20.87
19.97
19.45
19.44
22
14.94
Net margin%
2.81
1.66
3.18
1.82
0.40
0.40
1.31
2.42
1.76
2.12
12.45
1.76
1.79
13
10.06
P/E ratio (avg)x
7.413
6.513
6.489
6.326
6.785
6.171
6.349
6.590
6.103
5.643
14.76
6.171
6.419
80
22.10
EV/EBITx
28.92
28.03
29.24
29.87
34.74
37.82
40.01
45.48
51.73
54.48
11.57
45.48
36.28
44
26.80
FCF yield (avg)%
5.37
5.00
4.09
4.49
6.13
6.79
9.69
8.41
7.69
9.38
11.63
8.41
6.46
72
8.57
FCF margin%
26.05
26.84
29.05
31.57
29.19
26.86
25.39
23.70
22.18
24.68
4.84
24.68
26.44
15
0.843
FCF / Net incomex
1.976
2.363
2.384
2.608
3.050
3.488
3.455
3.564
3.697
4.160
0.167
3.564
3.252
5
9.79
ROIC%
7.76
8.31
9.40
6.96
5.84
8.46
8.65
11.43
8.60
7.23
3.38
8.60
8.39
41
17.21
Return on equity%
29.77
30.04
29.27
31.00
32.62
32.81
32.70
34.39
37.03
35.43
20.48
34.39
32.66
58
11.11
Return on assets%
27.34
25.07
26.42
23.85
23.80
25.66
28.25
27.42
29.57
28.57
3.74
28.25
26.88
67
0.20
EPS¥
0.71
0.68
0.73
0.82
0.97
0.91
0.89
0.88
0.88
0.86
0.21
(2.36%)
2.42%
—
22.95
EPS growth%
6.70
5.63
5.20
3.78
1.77
0.59
2.01
3.65
4.73
3.02
6.23
3.02
3.72
92
0.22
Bookvalue per sh¥
0.85
0.90
0.87
0.95
1.07
1.18
1.27
1.42
1.37
1.50
0.64
7.00%
7.33%
—
0.22
FCF per share¥
0.18
0.20
0.19
0.19
0.17
0.17
0.16
0.14
0.16
0.17
0.51
(0.47%)
(0.70%)
—
0.22
Dividend per sh¥
0.36
0.40
0.38
0.36
0.35
0.35
0.39
0.40
0.45
0.51
0.37
8.04%
3.30%
—
19.53
Div yield (avg)%
9.59
9.01
9.31
7.61
5.00
3.70
3.72
2.93
2.07
3.26
7.87
3.26
4.36
36
4.17
Payout ratio%
18.50
18.73
19.76
19.40
17.05
16.83
17.77
18.21
16.35
18.88
29.71
17.77
18.36
45
4.877
Shares (diluted)B
6.458
7.278
7.624
7.861
7.716
7.618
7.894
7.872
8.686
10.16
4.747
5.67%
5.80%
54
5.51
Buyback yield%
25.10
27.26
27.63
26.83
23.93
23.47
22.69
22.10
21.02
22.14
10.64
22.14
23.70
36
0.916
D/E ratiox
0.301
0.277
0.252
0.217
0.192
0.179
0.181
0.176
0.174
0.169
0.805
0.176
0.187
62
2.009
Enterprise value¥B
9.579
9.691
9.869
10.20
11.52
11.22
12.81
13.76
14.62
16.58
1.275
7.54%
7.19%
33
6.435
LT debt¥B
6.005
6.198
5.747
5.708
5.566
5.684
6.080
5.936
5.614
5.086
6.186
(1.79%)
(1.20%)
92
Revenue
¥8.733B
3.13%
1.00×
Cost of revenue
¥5.530B
3.23%
1.01×
Operating expenses
¥1.856B
2.63%
0.95×
Property and equipment
20.09%
Goodwill & intangibles
14.07%
Spread over hurdle
(1.44%)