2.392
Revenue¥B
3.880
4.116
4.513
4.972
5.303
5.680
6.188
6.539
6.939
7.353
2.632
6.75%
7.60%
88
7.85
Revenue growth%
26.43
23.59
24.74
27.28
30.05
27.70
26.49
27.67
28.00
27.48
9.94
27.67
27.38
75
13.54
Gross margin%
8.30
9.80
10.34
12.49
12.99
14.21
11.90
13.21
13.96
12.78
22.66
13.21
12.63
65
18.67
Operating margin%
11.87
11.01
8.01
10.69
12.09
11.96
12.51
10.59
10.06
7.41
14.33
10.59
10.85
94
21.97
Net margin%
7.55
6.28
7.38
9.50
11.63
13.56
15.50
13.45
13.39
13.24
7.58
13.45
12.43
25
7.232
P/E ratio (avg)x
37.90
38.89
42.74
51.19
50.96
57.59
62.18
66.67
78.90
87.04
27.19
66.67
54.39
74
35.14
EV/EBITx
23.07
23.81
26.69
28.55
28.62
29.57
30.30
31.00
33.26
38.39
14.65
31.00
29.10
21
24.15
FCF yield (avg)%
12.86
13.29
12.53
13.03
14.19
15.57
12.98
11.21
13.60
14.11
29.22
13.60
13.16
65
9.97
FCF margin%
25.57
23.04
23.97
22.05
20.11
20.75
19.60
18.50
17.37
16.63
11.54
18.50
20.43
72
1.031
FCF / Net incomex
0.767
0.722
0.753
0.745
0.716
0.777
0.785
0.702
0.710
0.783
0.276
0.777
0.749
49
29.24
ROIC%
23.55
25.02
22.03
22.48
20.21
17.26
19.01
19.59
20.27
20.08
5.11
19.59
20.24
15
11.03
Return on equity%
10.90
11.04
8.84
8.55
7.62
9.67
7.38
8.14
10.49
11.25
18.55
9.67
9.25
46
13.43
Return on assets%
10.94
13.32
16.07
16.19
17.36
19.60
18.16
17.44
16.84
16.37
18.12
17.44
16.61
39
0.56
EPS¥
0.38
0.39
0.40
0.38
0.38
0.36
0.33
0.34
0.30
0.30
0.61
(4.99%)
(1.99%)
—
17.67
EPS growth%
24.60
22.72
24.99
27.81
27.52
29.51
31.73
32.56
31.74
28.82
24.16
31.73
28.32
73
0.60
Bookvalue per sh¥
1.22
1.35
1.27
1.45
1.46
1.68
1.74
1.87
1.81
2.00
0.44
6.47%
6.23%
—
0.27
FCF per share¥
0.62
0.70
0.68
0.81
0.81
0.90
0.98
1.04
1.05
1.08
1.08
5.89%
7.07%
—
0.89
Dividend per sh¥
0.34
0.33
0.32
0.32
0.30
0.33
0.36
0.40
0.40
0.38
0.96
4.80%
2.37%
—
11.03
Div yield (avg)%
13.92
12.87
13.86
12.98
10.81
10.14
9.24
11.09
11.67
8.73
15.30
10.14
11.38
91
14.26
Payout ratio%
33.21
35.24
37.59
40.15
38.31
37.72
34.99
36.52
39.14
41.32
9.77
37.72
37.65
92
2.944
Shares (diluted)B
2.464
2.262
1.984
2.158
2.145
2.046
2.140
1.917
2.022
2.061
3.054
(0.80%)
(2.20%)
47
27.89
Buyback yield%
17.47
18.30
20.45
23.19
23.02
21.68
21.08
23.52
25.44
24.99
10.30
23.52
22.35
76
1.795
D/E ratiox
0.391
0.400
0.429
0.382
0.404
0.383
0.344
0.357
0.328
0.353
1.779
0.353
0.382
62
3.794
Enterprise value¥B
10.13
11.66
11.29
10.69
12.17
12.84
15.21
15.66
15.20
15.99
4.106
5.60%
5.18%
52
5.559
LT debt¥B
3.873
3.708
4.266
3.932
4.413
5.071
5.409
6.087
6.092
6.064
2.758
6.56%
4.14%
50
Revenue
¥7.353B
7.60%
1.00×
Cost of revenue
¥4.819B
7.52%
0.99×
Operating expenses
¥1.519B
8.17%
1.05×
Goodwill & intangibles
16.88%
Property and equipment
14.71%
Spread over hurdle
(4.23%)