2.807
Revenue¥B
7.020
7.152
7.142
7.141
7.363
7.642
7.639
7.871
7.974
8.286
3.092
2.39%
1.60%
52
4.87
Revenue growth%
21.47
20.33
22.06
23.41
22.97
24.95
27.01
29.54
31.45
28.89
19.66
28.89
24.18
56
19.79
Gross margin%
14.01
14.56
17.30
17.70
19.91
17.30
17.42
17.17
16.43
15.91
22.99
17.17
17.23
32
14.63
Operating margin%
11.28
11.03
10.42
10.63
12.42
10.84
10.92
13.75
14.64
16.29
12.46
13.75
11.15
34
25.00
Net margin%
2.61
1.53
1.40
0.40
0.40
0.40
0.40
0.79
0.40
2.97
12.89
0.40
0.59
31
9.593
P/E ratio (avg)x
11.92
12.83
12.89
13.05
11.61
10.34
11.17
10.12
10.34
10.00
8.021
10.34
11.39
44
16.23
EV/EBITx
34.59
38.57
42.89
48.95
56.97
56.19
54.58
53.76
59.64
59.03
6.178
56.19
54.17
75
16.03
FCF yield (avg)%
22.99
22.61
22.17
22.77
25.19
25.24
27.78
30.11
31.84
32.90
23.07
30.11
25.21
76
23.12
FCF margin%
21.85
20.89
23.26
23.30
24.00
22.30
24.24
23.52
22.65
20.47
27.51
22.65
22.95
28
1.487
FCF / Net incomex
0.132
0.141
0.132
0.133
0.142
0.142
0.142
0.138
0.149
0.159
1.731
0.142
0.141
29
7.58
ROIC%
11.51
9.39
12.32
12.78
13.37
14.47
17.37
15.68
13.89
15.19
27.61
15.19
13.63
73
25.63
Return on equity%
17.42
19.57
18.26
16.12
18.42
20.02
18.31
20.83
22.89
20.14
27.87
20.14
19.00
70
8.08
Return on assets%
7.53
4.55
5.01
4.74
3.13
4.41
7.13
8.40
6.32
8.64
21.12
7.13
5.67
72
3.82
EPS¥
5.90
6.30
5.85
6.16
6.75
6.32
5.99
6.43
6.49
5.75
4.03
(3.16%)
(0.56%)
—
17.91
EPS growth%
0.40
0.40
0.40
2.09
3.10
2.15
3.72
4.53
7.22
6.16
22.56
4.53
2.63
26
2.54
Bookvalue per sh¥
2.89
3.04
2.91
3.21
3.02
2.91
3.09
2.94
3.38
3.76
4.84
4.48%
3.28%
—
2.57
FCF per share¥
3.89
4.01
3.89
4.46
4.14
4.01
4.04
4.39
4.17
4.30
2.57
0.76%
2.49%
—
6.51
Dividend per sh¥
2.67
2.83
2.52
2.71
2.46
2.44
2.58
2.64
2.60
2.69
6.64
1.81%
1.02%
—
11.75
Div yield (avg)%
13.76
15.72
16.15
14.10
14.11
15.14
13.63
15.51
15.90
16.11
26.45
15.51
15.32
8
6.16
Payout ratio%
15.36
12.57
10.52
10.81
9.04
8.28
10.85
8.22
5.59
4.22
26.54
8.22
9.78
84
0.390
Shares (diluted)B
0.475
0.507
0.587
0.589
0.655
0.717
0.739
0.838
0.907
1.043
0.379
9.76%
8.62%
79
3.24
Buyback yield%
12.19
10.98
8.04
10.99
8.83
10.18
11.98
9.07
8.46
7.17
6.83
9.07
9.62
18
1.060
D/E ratiox
1.394
1.533
1.812
1.898
1.883
1.956
2.037
2.260
2.632
2.857
1.201
2.260
1.927
11
0.869
Enterprise value¥B
9.591
9.713
10.03
11.38
10.70
10.08
10.78
11.35
10.86
12.13
4.061
2.53%
3.49%
54
8.423
LT debt¥B
7.652
7.043
7.163
7.686
6.981
7.820
7.305
7.541
7.474
7.791
7.055
2.22%
(0.14%)
91
Revenue
¥8.286B
1.60%
1.00×
Cost of revenue
¥5.340B
1.51%
0.99×
Operating expenses
¥2.037B
1.70%
1.01×
Goodwill & intangibles
17.68%
Property and equipment
16.74%
Spread over hurdle
(7.03%)