3.951
Revenue¥B
5.692
5.857
5.902
6.145
6.303
6.363
6.651
6.668
6.693
6.918
4.208
1.88%
2.07%
71
14.45
Revenue growth%
11.33
10.26
11.14
12.93
15.11
17.71
15.49
13.16
12.58
12.00
15.35
13.16
12.75
70
15.11
Gross margin%
19.17
16.38
17.66
15.20
14.51
13.01
13.41
14.65
12.41
10.32
24.60
13.01
14.58
86
26.42
Operating margin%
11.59
9.17
9.75
8.04
9.12
6.72
3.95
3.42
5.56
7.10
13.92
5.56
7.57
83
4.79
Net margin%
3.96
5.17
5.48
5.37
3.22
1.90
0.40
1.59
3.74
6.43
4.12
1.90
3.85
52
25.90
P/E ratio (avg)x
37.45
36.39
37.16
40.12
40.35
37.23
36.56
38.79
36.66
38.96
23.39
37.23
37.34
29
21.26
EV/EBITx
31.27
30.29
28.44
31.98
35.34
38.94
38.97
44.63
47.60
43.50
28.58
43.50
37.14
49
24.78
FCF yield (avg)%
1.54
4.18
1.92
0.40
0.40
3.22
5.86
3.26
0.53
0.40
4.92
3.22
1.73
86
3.90
FCF margin%
24.45
23.27
20.40
20.27
22.99
20.18
21.49
23.13
20.71
18.01
15.48
20.71
21.10
77
1.530
FCF / Net incomex
0.989
0.904
0.789
0.751
0.655
0.672
0.702
0.692
0.731
0.721
0.367
0.702
0.726
25
23.87
ROIC%
17.02
16.19
16.93
16.70
13.77
10.79
13.29
12.13
13.22
13.43
3.55
13.22
13.60
14
16.16
Return on equity%
7.46
6.49
4.45
4.90
3.04
1.59
4.33
5.58
4.79
6.00
25.04
4.79
4.85
22
21.58
Return on assets%
7.15
9.20
9.93
9.94
9.71
8.69
7.58
10.14
12.98
14.83
2.01
10.14
9.82
95
0.70
EPS¥
3.82
3.84
3.86
4.09
4.47
5.37
5.56
5.51
6.63
7.54
0.75
11.02%
8.99%
—
19.43
EPS growth%
17.15
14.38
14.06
12.30
12.15
14.39
16.71
15.32
13.57
12.67
2.98
14.39
14.22
43
1.89
Bookvalue per sh¥
1.10
1.05
1.25
1.32
1.54
1.68
1.84
2.08
2.07
2.43
0.72
9.57%
9.92%
—
2.14
FCF per share¥
1.13
1.12
1.32
1.27
1.37
1.61
1.85
2.05
2.32
2.72
1.38
14.65%
9.63%
—
1.96
Dividend per sh¥
1.57
1.64
1.67
1.88
1.90
2.12
2.15
2.44
2.35
2.24
0.60
3.39%
3.13%
—
29.71
Div yield (avg)%
0.40
0.40
2.58
0.50
0.40
0.86
2.19
2.37
1.71
2.76
12.52
2.19
1.28
42
16.03
Payout ratio%
21.31
19.25
18.70
20.85
22.94
25.38
27.57
27.96
29.94
28.96
29.75
27.96
24.16
83
0.865
Shares (diluted)B
1.181
1.112
1.130
1.301
1.530
1.684
1.758
1.818
1.741
1.943
0.842
4.90%
6.35%
31
3.96
Buyback yield%
7.42
7.30
6.06
4.11
6.99
4.20
2.12
4.99
5.24
5.03
21.86
4.99
5.14
75
0.483
D/E ratiox
1.015
1.014
1.132
1.013
1.018
1.076
1.078
1.107
1.012
0.975
1.598
1.076
1.016
14
4.142
Enterprise value¥B
2.290
2.480
2.359
2.126
2.289
2.389
2.623
2.527
2.760
2.824
5.304
4.29%
1.71%
58
2.253
LT debt¥B
4.446
4.780
4.565
4.054
3.797
3.459
3.512
3.836
4.220
4.621
5.453
4.01%
(0.42%)
85
Revenue
¥6.918B
2.07%
1.00×
Cost of revenue
¥3.664B
1.96%
0.99×
Operating expenses
¥1.260B
1.97%
0.99×
Goodwill & intangibles
19.09%
Property and equipment
14.30%
Spread over hurdle
34.88%