4.855
Revenue¥B
12.91
13.82
15.07
16.04
17.48
18.35
19.95
21.43
23.40
24.97
5.426
7.39%
7.57%
60
21.85
Revenue growth%
14.23
11.56
12.26
12.34
12.76
10.98
8.72
6.09
7.54
6.85
20.40
7.54
11.27
72
15.06
Gross margin%
20.13
19.51
19.63
17.04
14.38
11.79
13.78
16.18
13.52
15.33
14.87
13.78
15.76
36
14.19
Operating margin%
26.95
29.75
31.71
33.30
33.34
34.76
36.33
34.81
33.36
34.38
26.47
34.76
33.35
5
19.87
Net margin%
13.91
14.40
16.83
17.15
16.95
17.64
20.30
18.06
20.15
21.39
13.03
20.15
17.40
91
29.05
P/E ratio (avg)x
10.41
10.99
10.61
9.992
9.741
10.02
10.61
11.70
12.89
13.24
9.182
11.70
10.61
24
15.67
EV/EBITx
14.18
13.09
13.22
13.65
13.18
14.23
13.34
15.29
15.24
14.52
32.07
14.52
13.92
29
13.32
FCF yield (avg)%
23.14
24.59
26.72
26.71
25.04
23.94
22.80
25.57
28.42
29.50
17.89
25.57
25.30
7
24.71
FCF margin%
26.65
27.51
28.93
30.55
27.64
30.39
27.85
26.92
25.10
27.23
13.67
27.23
27.57
80
0.495
FCF / Net incomex
0.345
0.400
0.426
0.474
0.512
0.581
0.576
0.635
0.721
0.714
0.746
0.635
0.544
7
13.48
ROIC%
24.89
25.69
27.11
28.58
28.21
29.35
31.80
33.31
32.24
34.49
24.27
32.24
28.97
38
25.72
Return on equity%
7.12
4.42
5.80
4.15
4.19
3.95
5.73
6.97
7.66
10.29
15.35
6.97
5.77
16
8.14
Return on assets%
21.50
23.87
24.59
23.65
24.97
27.08
29.93
28.47
31.36
31.03
26.55
29.93
26.03
37
1.95
EPS¥
1.39
1.33
1.52
1.46
1.53
1.60
1.83
1.80
1.86
2.14
2.19
6.94%
5.73%
—
16.02
EPS growth%
4.25
7.19
5.79
5.72
8.13
10.41
13.01
12.61
11.71
12.50
11.70
12.50
9.27
8
2.56
Bookvalue per sh¥
0.90
0.79
0.77
0.75
0.76
0.78
0.68
0.59
0.53
0.53
3.88
(7.17%)
(5.34%)
—
4.88
FCF per share¥
1.68
1.50
1.32
1.40
1.53
1.59
1.74
1.80
1.73
1.57
5.59
0.59%
(0.57%)
—
1.69
Dividend per sh¥
6.90
7.05
8.26
8.89
9.35
10.60
11.71
11.54
13.02
14.73
4.62
9.53%
9.15%
—
26.76
Div yield (avg)%
20.84
20.24
20.51
21.09
18.27
20.54
22.02
19.75
19.21
20.19
17.63
20.19
20.37
53
7.09
Payout ratio%
10.77
8.17
6.64
6.50
9.06
8.09
9.51
9.66
11.39
14.37
25.14
9.66
9.29
31
1.849
Shares (diluted)B
2.632
3.168
3.129
3.458
3.538
3.826
4.438
4.708
5.086
5.539
1.926
9.38%
9.07%
45
8.95
Buyback yield%
19.05
16.06
15.99
17.38
19.70
19.50
18.76
17.91
15.46
17.10
25.28
17.91
17.64
68
1.042
D/E ratiox
0.944
0.867
0.864
0.804
0.847
0.815
0.790
0.810
0.728
0.736
1.234
0.790
0.813
30
8.467
Enterprise value¥B
36.35
40.48
45.35
52.50
54.69
55.40
53.56
61.39
66.72
70.85
21.33
5.31%
6.67%
37
15.11
LT debt¥B
9.772
9.908
10.80
10.31
10.36
10.65
11.03
10.79
10.92
11.44
13.14
2.01%
0.96%
37
Revenue
¥24.97B
7.57%
1.00×
Cost of revenue
¥10.71B
7.16%
0.96×
Operating expenses
¥5.662B
7.61%
1.00×
Property and equipment
19.39%
Goodwill & intangibles
14.52%
Spread over hurdle
63.86%