8.977
Revenue¥B
8.190
8.431
8.509
8.488
8.505
8.841
8.829
8.791
8.902
8.892
9.734
0.89%
1.12%
86
21.48
Revenue growth%
26.32
26.31
25.20
24.43
23.72
21.84
24.37
22.59
19.61
21.53
13.65
21.84
24.05
65
25.12
Gross margin%
4.47
5.50
2.96
1.71
3.67
5.14
3.83
5.48
6.70
8.24
9.59
5.48
4.81
43
17.14
Operating margin%
7.09
5.21
3.33
2.24
5.19
7.51
9.47
10.85
12.95
14.67
4.29
10.85
7.30
31
27.27
Net margin%
7.72
8.68
9.74
10.88
10.93
10.27
11.56
12.45
14.37
13.12
2.22
12.45
10.91
84
27.02
P/E ratio (avg)x
39.77
39.92
45.12
41.53
40.37
44.18
45.85
50.60
55.01
57.89
30.70
50.60
44.65
34
30.90
EV/EBITx
7.795
8.547
10.01
11.59
13.38
14.84
14.34
15.73
15.51
16.28
25.15
15.51
13.86
16
26.43
FCF yield (avg)%
7.95
8.04
10.34
8.44
9.57
7.43
7.41
9.15
10.40
11.30
11.42
9.15
8.80
18
27.95
FCF margin%
8.97
6.32
5.23
6.80
6.74
9.40
12.15
14.47
13.57
11.92
11.16
12.15
9.18
12
0.785
FCF / Net incomex
0.713
0.778
0.720
0.777
0.848
0.898
0.870
0.894
0.872
0.867
0.812
0.872
0.857
8
10.84
ROIC%
5.64
8.52
10.72
9.54
10.55
12.26
12.47
9.72
10.18
9.55
2.96
10.18
9.95
42
6.43
Return on equity%
22.82
22.61
23.43
20.92
22.52
24.70
22.57
20.82
20.34
18.95
20.70
20.82
22.54
6
18.50
Return on assets%
17.06
14.07
13.06
13.58
16.43
17.99
15.68
17.57
14.71
13.54
5.43
15.68
15.19
14
2.10
EPS¥
2.36
2.52
3.01
3.60
4.05
4.04
4.41
4.44
4.60
4.59
2.26
2.54%
7.05%
—
7.52
EPS growth%
11.38
8.51
10.62
9.67
12.57
11.42
10.99
11.97
12.56
12.81
23.48
11.97
11.40
46
2.13
Bookvalue per sh¥
0.76
0.86
0.87
0.89
0.85
0.94
1.00
0.99
1.05
1.04
1.06
4.07%
3.92%
—
0.36
FCF per share¥
1.62
1.49
1.37
1.40
1.51
1.50
1.42
1.48
1.58
1.52
1.60
0.20%
0.14%
—
1.38
Dividend per sh¥
1.37
1.41
1.50
1.60
1.77
1.84
2.06
2.37
2.68
2.73
1.64
9.06%
8.08%
—
11.59
Div yield (avg)%
10.12
12.47
11.83
10.80
8.59
7.85
6.71
3.71
3.63
5.66
27.29
5.66
8.22
70
20.21
Payout ratio%
2.14
0.40
0.40
0.40
0.40
0.40
0.40
2.53
0.63
0.40
15.55
0.40
0.40
57
3.148
Shares (diluted)B
4.923
5.821
6.182
6.763
6.583
6.880
8.215
9.766
11.51
12.36
3.256
13.43%
11.48%
21
17.55
Buyback yield%
30.35
30.38
32.63
31.39
28.76
28.90
29.73
30.04
29.04
29.82
6.96
29.73
29.93
88
1.003
D/E ratiox
0.545
0.488
0.438
0.417
0.389
0.386
0.369
0.389
0.428
0.423
1.412
0.389
0.420
24
9.888
Enterprise value¥B
12.92
13.61
15.27
14.22
14.74
15.32
17.17
17.06
17.89
17.98
2.095
4.05%
4.27%
48
7.153
LT debt¥B
8.085
7.908
7.502
8.196
9.179
9.003
9.445
10.29
9.747
11.52
3.123
4.64%
4.68%
15
Revenue
¥8.892B
1.12%
1.00×
Cost of revenue
¥5.121B
1.00%
0.99×
Operating expenses
¥1.250B
2.04%
1.10×
Property and equipment
16.90%
Goodwill & intangibles
14.93%
Spread over hurdle
10.09%