5.997
Revenue¥B
6.757
6.921
7.091
7.365
7.670
7.656
7.999
8.068
8.054
8.397
6.150
1.83%
2.61%
28
14.94
Revenue growth%
18.87
20.94
19.13
19.17
21.37
23.79
26.02
23.79
21.53
21.99
23.64
23.79
21.45
60
28.08
Gross margin%
8.35
8.26
8.03
5.47
6.59
7.48
9.33
7.57
8.49
5.74
26.18
7.57
7.80
20
24.95
Operating margin%
23.74
23.92
23.57
23.37
24.17
25.20
25.15
22.24
21.13
20.81
21.59
22.24
23.66
90
12.58
Net margin%
27.05
26.26
23.98
23.55
21.77
19.62
19.01
21.21
20.18
21.86
29.52
20.18
21.82
54
37.15
P/E ratio (avg)x
26.52
25.25
27.21
24.03
23.87
25.49
24.22
21.49
20.51
22.35
28.08
22.35
24.12
9
37.65
EV/EBITx
20.35
20.71
22.24
24.90
28.62
31.71
34.15
40.04
47.06
53.39
11.70
40.04
30.16
86
25.26
FCF yield (avg)%
3.82
2.44
1.20
1.18
3.86
6.53
5.24
6.11
9.00
11.67
8.18
6.53
4.55
72
18.77
FCF margin%
19.83
22.37
20.49
22.85
21.35
21.99
20.31
20.24
21.87
19.46
19.79
20.31
20.92
57
1.349
FCF / Net incomex
1.296
1.162
1.048
1.003
1.029
0.938
0.864
0.903
1.003
1.083
0.113
0.938
1.016
87
18.96
ROIC%
15.69
13.86
13.88
14.40
17.28
17.57
18.40
15.62
17.19
17.35
7.79
17.35
16.44
32
6.44
Return on equity%
24.78
27.75
30.17
29.39
29.22
28.42
25.61
24.40
21.51
22.30
10.33
24.40
26.68
32
29.04
Return on assets%
4.28
5.46
3.12
2.28
1.56
0.40
0.40
0.40
2.38
4.37
18.72
0.40
2.33
34
2.46
EPS¥
0.71
0.73
0.76
0.82
0.94
1.08
1.06
1.06
1.13
1.27
2.69
6.26%
7.62%
—
14.49
EPS growth%
0.40
0.40
2.56
5.15
8.11
5.29
4.33
6.99
9.52
7.05
14.52
6.99
5.22
42
3.64
Bookvalue per sh¥
0.86
0.88
0.98
1.07
1.10
1.05
1.24
1.35
1.42
1.62
3.96
8.02%
6.31%
—
2.88
FCF per share¥
3.48
3.47
3.75
3.70
3.72
3.94
3.99
4.50
4.47
4.11
2.45
2.05%
2.66%
—
1.14
Dividend per sh¥
1.20
1.25
1.23
1.44
1.35
1.35
1.35
1.55
1.52
1.75
2.45
5.30%
4.84%
—
2.60
Div yield (avg)%
2.38
1.25
0.40
0.40
0.40
0.40
1.05
0.40
0.40
0.40
17.63
0.40
0.40
46
6.45
Payout ratio%
1.24
0.40
2.91
3.04
5.91
6.54
6.15
4.46
7.25
6.37
28.63
6.37
5.18
34
411.0
Shares (diluted)M
450.7
451.7
440.3
459.3
468.5
480.2
506.6
579.0
553.7
537.7
426.7
2.80%
1.35%
71
5.35
Buyback yield%
8.73
8.94
10.31
10.53
10.16
12.72
12.96
14.14
16.62
16.05
18.76
14.14
11.63
68
1.113
D/E ratiox
1.663
1.503
1.601
1.622
1.690
1.887
1.934
2.082
2.146
2.007
0.588
2.007
1.789
14
2.028
Enterprise value¥B
4.008
4.056
4.026
4.505
4.419
4.301
4.758
5.172
5.473
5.887
1.934
5.90%
3.89%
59
2.270
LT debt¥B
1.922
2.083
1.933
1.934
1.892
1.892
1.900
1.872
1.708
1.877
2.929
(0.16%)
(0.67%)
74
Revenue
¥8.397B
2.61%
1.00×
Cost of revenue
¥5.632B
2.39%
0.98×
Operating expenses
¥1.714B
3.17%
1.06×
Cash and investments
20.36%
Property and equipment
14.64%
Spread over hurdle
(1.26%)