9.127
Revenue¥B
6.952
7.124
7.096
7.200
7.266
7.512
7.698
7.956
8.075
8.322
9.850
2.75%
1.85%
7
10.92
Revenue growth%
17.47
20.15
20.87
18.12
18.77
17.80
16.31
17.27
14.27
13.17
20.12
16.31
17.64
86
6.74
Gross margin%
8.73
11.38
13.94
16.84
19.67
21.77
22.24
21.57
24.21
25.85
11.35
22.24
20.62
63
17.87
Operating margin%
14.55
16.53
17.59
18.81
18.71
20.72
21.08
19.23
21.96
24.25
4.90
21.08
19.02
82
17.40
Net margin%
21.70
21.54
19.37
21.92
24.12
23.97
22.67
20.31
17.93
20.85
15.45
20.85
21.62
83
7.766
P/E ratio (avg)x
30.83
32.27
33.99
40.10
46.40
53.54
55.12
62.67
68.79
80.96
10.38
62.67
49.97
44
23.33
EV/EBITx
23.17
24.19
21.46
20.90
21.90
19.51
17.84
17.95
18.26
15.55
37.34
17.95
20.20
70
27.36
FCF yield (avg)%
0.40
2.36
4.93
2.22
0.40
0.40
0.40
0.40
0.40
1.41
15.84
0.40
0.40
51
7.03
FCF margin%
12.84
13.24
15.29
18.11
17.39
19.98
17.07
18.48
19.39
20.19
4.61
19.39
17.75
33
0.306
FCF / Net incomex
0.479
0.492
0.542
0.575
0.556
0.636
0.639
0.666
0.760
0.812
0.164
0.666
0.605
88
12.69
ROIC%
2.33
3.61
1.10
0.40
2.21
0.40
1.79
1.33
0.40
0.40
25.04
0.40
1.22
10
26.98
Return on equity%
28.11
26.48
29.12
30.57
31.03
29.09
28.10
27.92
27.10
26.90
27.78
27.92
28.11
32
17.77
Return on assets%
24.61
26.37
26.60
24.53
25.87
28.00
29.44
27.95
29.62
31.49
19.32
29.44
27.27
65
4.28
EPS¥
4.15
4.31
4.54
4.01
3.95
4.28
4.67
4.61
4.04
3.93
4.68
(0.08%)
(0.85%)
—
8.12
EPS growth%
25.55
26.50
27.70
25.69
27.21
27.65
28.91
28.25
26.82
28.88
25.07
28.25
27.43
72
4.48
Bookvalue per sh¥
8.31
8.19
7.63
7.24
8.23
8.48
9.71
9.82
9.82
10.65
9.10
5.30%
2.04%
—
3.13
FCF per share¥
7.29
8.03
7.97
8.48
8.71
9.84
8.91
8.83
9.53
9.61
8.41
1.97%
2.08%
—
4.24
Dividend per sh¥
3.46
3.88
3.82
4.29
4.50
4.85
4.92
5.25
4.92
4.82
10.31
1.40%
4.36%
—
11.33
Div yield (avg)%
26.89
28.62
28.52
25.83
23.63
21.80
24.77
22.97
23.67
21.66
15.27
22.97
24.22
90
7.77
Payout ratio%
19.49
18.96
21.37
23.68
21.29
22.44
19.70
17.19
15.56
16.79
3.91
17.19
19.60
55
593.9
Shares (diluted)M
495.6
493.9
524.3
569.4
583.6
624.7
681.4
688.7
637.2
648.1
591.5
2.12%
2.34%
88
17.38
Buyback yield%
20.75
17.77
19.49
21.57
19.17
20.01
18.44
17.20
18.28
17.80
25.82
18.28
18.80
33
0.198
D/E ratiox
1.859
1.946
2.090
2.251
2.171
2.062
2.378
2.217
2.150
2.015
1.347
2.150
2.120
63
4.562
Enterprise value¥B
6.076
6.150
6.261
5.626
5.640
5.701
5.373
5.840
6.116
6.820
3.802
3.87%
0.81%
49
4.504
LT debt¥B
15.43
16.05
18.91
20.94
23.06
23.59
27.42
32.78
34.99
34.96
2.098
8.67%
10.34%
77
Revenue
¥8.322B
1.85%
1.00×
Cost of revenue
¥4.577B
1.56%
0.97×
Operating expenses
¥1.782B
2.36%
1.05×
Property and equipment
15.28%
Spread over hurdle
12.12%