0.544
Revenue¥B
1.695
1.766
1.806
1.859
1.916
2.039
2.145
2.194
2.284
2.411
0.573
4.70%
3.77%
17
21.14
Revenue growth%
0.40
1.07
0.73
0.90
0.40
2.69
3.40
5.42
7.55
8.26
2.83
5.42
1.88
36
19.04
Gross margin%
13.93
12.96
14.95
17.18
17.24
16.97
18.31
16.44
16.08
15.34
15.18
16.44
16.26
75
11.85
Operating margin%
13.14
14.07
13.12
12.58
9.95
7.69
5.60
5.43
6.12
8.34
17.61
6.12
9.15
88
8.87
Net margin%
4.75
1.91
3.11
5.53
4.48
6.26
3.73
5.04
4.59
6.90
15.72
5.04
4.67
47
19.39
P/E ratio (avg)x
30.41
33.03
37.78
39.26
41.59
41.47
46.80
44.24
51.10
60.03
24.74
46.80
41.53
55
8.629
EV/EBITx
39.65
38.71
41.73
39.75
41.50
42.83
41.36
45.36
44.19
50.13
14.33
44.19
41.61
79
18.84
FCF yield (avg)%
16.93
19.56
22.12
22.97
24.84
26.69
27.36
27.65
29.43
30.01
7.74
27.65
25.76
33
2.89
FCF margin%
13.48
12.18
10.52
11.72
12.65
14.55
14.07
16.89
19.45
21.93
7.88
16.89
13.78
22
0.772
FCF / Net incomex
0.451
0.431
0.483
0.558
0.656
0.706
0.799
0.790
0.922
0.985
0.845
0.799
0.681
15
7.67
ROIC%
5.86
4.00
1.50
2.31
5.17
3.17
2.98
0.80
2.71
5.51
12.07
2.98
3.07
88
15.28
Return on equity%
26.80
29.75
27.27
27.90
28.35
26.60
25.21
24.71
24.91
26.20
9.23
25.21
26.70
70
6.59
Return on assets%
6.86
7.58
4.60
2.75
3.28
3.13
3.74
1.77
0.40
1.08
19.85
1.77
3.21
27
0.87
EPS¥
1.22
1.24
1.43
1.59
1.75
1.87
2.04
2.40
2.34
2.53
0.95
7.62%
9.35%
—
17.79
EPS growth%
22.97
24.09
21.93
23.82
21.05
20.66
19.20
21.83
21.50
24.16
20.44
21.50
21.88
45
0.71
Bookvalue per sh¥
2.32
2.71
2.72
3.26
3.43
3.57
3.77
4.23
4.63
4.93
1.78
7.51%
8.74%
—
1.71
FCF per share¥
1.38
1.35
1.51
1.49
1.69
1.65
1.65
1.66
1.74
1.98
0.30
3.30%
5.09%
—
1.30
Dividend per sh¥
2.58
2.55
3.06
3.28
3.38
4.04
4.16
4.65
4.98
5.62
1.77
10.71%
8.96%
—
9.65
Div yield (avg)%
4.32
5.97
4.71
3.44
3.15
3.90
5.08
4.95
5.67
6.66
15.07
5.08
4.83
59
6.36
Payout ratio%
0.40
3.07
1.03
3.29
1.51
0.40
2.49
0.40
0.40
0.40
12.52
0.40
0.72
28
2.168
Shares (diluted)B
2.503
2.468
2.654
2.614
2.673
2.656
2.687
2.844
2.635
2.851
2.130
1.30%
1.36%
46
28.91
Buyback yield%
10.18
10.15
10.03
9.42
10.58
9.01
9.07
11.16
10.78
10.60
27.20
10.60
10.17
63
1.745
D/E ratiox
0.875
0.868
1.056
1.152
1.296
1.310
1.403
1.653
1.690
1.827
0.138
1.653
1.303
27
0.576
Enterprise value¥B
1.553
1.371
1.304
1.304
1.141
1.074
0.954
0.910
0.957
1.020
1.305
(2.21%)
(4.09%)
16
2.997
LT debt¥B
2.449
2.640
2.583
2.650
2.612
2.414
2.530
2.338
2.207
2.004
2.596
(5.16%)
(1.59%)
41
Revenue
¥2.411B
3.77%
1.00×
Cost of revenue
¥1.688B
3.77%
1.00×
Operating expenses
¥373.3M
3.40%
0.96×
Property and equipment
23.67%
Cash and investments
15.97%
Spread over hurdle
(4.30%)