13.62
Revenue¥B
8.310
8.814
9.599
10.16
10.84
11.66
12.65
13.53
14.18
15.56
14.03
7.48%
7.02%
37
19.00
Revenue growth%
6.68
7.07
9.09
7.88
10.49
8.62
6.53
9.29
10.69
11.91
15.78
9.29
8.85
50
19.02
Gross margin%
22.26
22.21
23.62
23.74
26.45
26.33
27.68
25.21
26.07
24.07
17.32
26.07
24.64
26
12.83
Operating margin%
32.22
30.70
29.33
31.43
30.15
30.33
27.84
29.80
27.69
26.93
7.08
27.84
29.98
8
4.11
Net margin%
12.32
11.38
8.62
10.63
8.31
6.76
4.43
6.89
7.39
8.01
14.31
6.89
8.16
57
10.52
P/E ratio (avg)x
38.29
37.20
33.09
33.72
36.83
33.81
30.27
30.74
27.45
26.30
25.36
30.27
33.40
93
31.46
EV/EBITx
48.31
48.23
51.75
61.48
62.27
67.84
69.64
82.66
86.79
95.51
22.76
82.66
65.06
45
6.55
FCF yield (avg)%
16.77
15.27
12.61
13.13
14.39
13.16
11.21
10.52
12.43
13.51
5.35
12.43
13.14
74
19.36
FCF margin%
24.30
25.24
25.66
25.28
27.57
29.51
29.97
27.75
25.56
23.55
20.33
27.75
25.61
90
1.674
FCF / Net incomex
0.656
0.640
0.714
0.848
1.000
1.155
1.139
1.282
1.471
1.421
0.274
1.282
1.070
21
4.95
ROIC%
14.36
15.02
15.59
14.77
14.75
14.51
11.56
10.78
11.30
11.16
17.58
11.30
14.43
86
24.38
Return on equity%
8.46
9.47
6.85
9.81
10.51
13.23
12.34
15.15
14.47
13.95
26.26
13.95
11.42
54
13.33
Return on assets%
13.84
13.10
11.40
13.35
14.77
11.82
13.83
13.64
14.06
13.99
14.46
13.83
13.73
28
4.27
EPS¥
3.47
3.69
3.55
3.23
2.86
2.92
2.60
2.66
2.63
2.50
4.75
(2.65%)
(2.63%)
—
28.18
EPS growth%
2.26
2.98
4.79
7.11
6.49
8.33
7.21
6.06
7.20
8.31
24.17
7.21
6.80
27
7.91
Bookvalue per sh¥
6.46
6.42
5.49
4.84
5.19
5.25
4.66
4.81
5.11
5.22
5.91
0.11%
(2.31%)
—
10.17
FCF per share¥
17.57
19.31
17.64
19.91
20.49
22.52
20.17
19.78
22.09
24.78
4.71
3.88%
3.73%
—
6.50
Dividend per sh¥
6.09
5.18
5.12
4.99
4.34
3.72
3.82
3.88
3.81
3.77
11.38
(2.75%)
(4.40%)
—
27.44
Div yield (avg)%
19.39
21.89
21.91
23.26
20.80
20.45
19.62
17.88
19.27
18.67
29.34
19.27
20.03
92
21.41
Payout ratio%
3.50
1.04
0.86
0.40
2.26
4.50
2.99
0.89
0.40
3.00
29.55
2.99
1.65
93
1.255
Shares (diluted)B
1.477
1.724
1.944
2.074
2.158
2.323
2.535
2.568
2.580
2.610
1.202
3.88%
6.32%
72
28.56
Buyback yield%
7.00
7.29
9.27
6.51
4.42
2.16
2.92
4.43
7.36
6.56
17.81
4.43
6.53
55
1.570
D/E ratiox
1.946
1.777
1.639
1.736
1.794
2.041
1.893
1.748
1.719
1.669
0.456
1.748
1.763
48
16.40
Enterprise value¥B
1.784
1.742
1.584
1.777
1.824
1.874
1.911
1.731
1.626
1.486
14.14
(4.02%)
(2.53%)
33
20.78
LT debt¥B
0.888
0.817
0.826
0.766
0.672
0.642
0.657
0.592
0.503
0.510
8.039
(5.39%)
(6.02%)
16
Revenue
¥15.56B
7.02%
1.00×
Cost of revenue
¥8.938B
7.44%
1.04×
Operating expenses
¥3.137B
6.71%
0.97×
Goodwill & intangibles
18.35%
Property and equipment
14.97%
Spread over hurdle
10.02%